Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.42% first-year return on $245k initial cash invested.
-10.42%
Cash On Cash
3.93%
Cap Rate
0.65
DSCR
$6,434
Rent
-$2,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,434 income − $8,565 expenses = $2,131 out of pocket
Investment Breakdown
|
Purchase Price
$1082k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,824
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,434
Total Expenses
$8,565
Mortgage P&I
84%
$5,416
Property Taxes
9%
$577
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$708