Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.67% first-year return on $244k initial cash invested.
-6.67%
Cash On Cash
4.78%
Cap Rate
0.8
DSCR
$7,707
Rent
-$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,707 income − $9,065 expenses = $1,358 out of pocket
Investment Breakdown
|
Purchase Price
$1078k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$216k
Closing costs
1%
$10,783
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,707
Total Expenses
$9,065
Mortgage P&I
69%
$5,341
Property Taxes
9%
$719
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$925
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$848