Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.86% first-year return on $242k initial cash invested.
-10.86%
Cash On Cash
3.98%
Cap Rate
0.65
DSCR
$7,035
Rent
-$2,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,035 income − $9,223 expenses = $2,188 out of pocket
Investment Breakdown
|
Purchase Price
$1065k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,653
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,035
Total Expenses
$9,223
Mortgage P&I
77%
$5,437
Property Taxes
13%
$882
Home Insurance
5%
$350
HOA
2%
$163
Property Management
12%
$844
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$774