Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.95% first-year return on $246k initial cash invested.
-5.95%
Cash On Cash
4.74%
Cap Rate
0.82
DSCR
$7,324
Rent
-$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,324 income − $8,543 expenses = $1,219 out of pocket
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,851
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,324
Total Expenses
$8,543
Mortgage P&I
71%
$5,210
Property Taxes
4%
$275
Home Insurance
5%
$383
HOA
3%
$184
Property Management
12%
$879
CapEx
4%
$293
Vacancy
3%
$220
Maintenance
4%
$293
Other
11%
$806