Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.14% first-year return on $243k initial cash invested.
-13.14%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$5,715
Rent
-$2,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,715 income − $8,374 expenses = $2,659 out of pocket
Investment Breakdown
|
Purchase Price
$1071k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,709
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,715
Total Expenses
$8,374
Mortgage P&I
94%
$5,362
Property Taxes
12%
$692
Home Insurance
7%
$376
HOA
0%
$0
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$171
Maintenance
4%
$229
Other
11%
$629