Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.73% first-year return on $241k initial cash invested.
-15.73%
Cash On Cash
2.99%
Cap Rate
0.47
DSCR
$5,682
Rent
-$3,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,682 income − $8,840 expenses = $3,158 out of pocket
Investment Breakdown
|
Purchase Price
$1062k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,618
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,682
Total Expenses
$8,840
Mortgage P&I
98%
$5,576
Property Taxes
17%
$983
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$682
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$625