Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.39% first-year return on $245k initial cash invested.
-14.39%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$6,021
Rent
-$2,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,021 income − $8,959 expenses = $2,938 out of pocket
Investment Breakdown
|
Purchase Price
$1081k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,810
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,021
Total Expenses
$8,959
Mortgage P&I
91%
$5,481
Property Taxes
17%
$1,045
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$662