Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.86% first-year return on $244k initial cash invested.
-5.86%
Cash On Cash
5.02%
Cap Rate
0.84
DSCR
$8,331
Rent
-$1,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,331 income − $9,520 expenses = $1,189 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,745
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,331
Total Expenses
$9,520
Mortgage P&I
64%
$5,355
Property Taxes
11%
$948
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$1,000
CapEx
4%
$333
Vacancy
3%
$250
Maintenance
4%
$333
Other
11%
$916