Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.08% first-year return on $245k initial cash invested.
-12.08%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$6,537
Rent
-$2,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,537 income − $8,999 expenses = $2,462 out of pocket
Investment Breakdown
|
Purchase Price
$1079k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,793
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,537
Total Expenses
$8,999
Mortgage P&I
83%
$5,426
Property Taxes
5%
$354
Home Insurance
6%
$385
HOA
9%
$613
Property Management
12%
$784
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$719