Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.67% first-year return on $241k initial cash invested.
-8.67%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$7,288
Rent
-$1,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,288 income − $9,027 expenses = $1,739 out of pocket
Investment Breakdown
|
Purchase Price
$1061k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,605
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,288
Total Expenses
$9,027
Mortgage P&I
73%
$5,347
Property Taxes
7%
$497
Home Insurance
5%
$384
HOA
4%
$319
Property Management
12%
$875
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$802