Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.06% first-year return on $244k initial cash invested.
-16.06%
Cash On Cash
3.12%
Cap Rate
0.48
DSCR
$6,100
Rent
-$3,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,100 income − $9,371 expenses = $3,271 out of pocket
Investment Breakdown
|
Purchase Price
$1078k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$216k
Closing costs
1%
$10,779
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,100
Total Expenses
$9,371
Mortgage P&I
96%
$5,830
Property Taxes
18%
$1,082
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671