Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.19% first-year return on $243k initial cash invested.
-14.19%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$5,924
Rent
-$2,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,924 income − $8,797 expenses = $2,873 out of pocket
Investment Breakdown
|
Purchase Price
$1072k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,715
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,924
Total Expenses
$8,797
Mortgage P&I
92%
$5,449
Property Taxes
15%
$897
Home Insurance
6%
$382
HOA
1%
$54
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652