Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.49% first-year return on $243k initial cash invested.
-7.49%
Cash On Cash
4.85%
Cap Rate
0.78
DSCR
$7,150
Rent
-$1,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,150 income − $8,669 expenses = $1,519 out of pocket
Investment Breakdown
|
Purchase Price
$1073k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$215k
Closing costs
1%
$10,731
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,150
Total Expenses
$8,669
Mortgage P&I
78%
$5,568
Property Taxes
4%
$277
Home Insurance
6%
$394
HOA
0%
$0
Property Management
12%
$858
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$786