Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.93% first-year return on $244k initial cash invested.
-14.93%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$5,760
Rent
-$3,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,760 income − $8,796 expenses = $3,036 out of pocket
Investment Breakdown
|
Purchase Price
$1077k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,765
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,760
Total Expenses
$8,796
Mortgage P&I
94%
$5,434
Property Taxes
14%
$785
Home Insurance
7%
$385
HOA
4%
$234
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$634