Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.01% first-year return on $246k initial cash invested.
-13.01%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$4,940
Rent
-$2,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,940 income − $7,606 expenses = $2,666 out of pocket
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,940
Total Expenses
$7,606
Mortgage P&I
110%
$5,431
Property Taxes
2%
$115
Home Insurance
8%
$380
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$543