Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.52% first-year return on $244k initial cash invested.
-13.52%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$5,834
Rent
-$2,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,834 income − $8,580 expenses = $2,746 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%
$10,751
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,834
Total Expenses
$8,580
Mortgage P&I
92%
$5,365
Property Taxes
16%
$917
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$642