Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.86% first-year return on $244k initial cash invested.
-14.86%
Cash On Cash
3.43%
Cap Rate
0.52
DSCR
$5,073
Rent
-$3,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,073 income − $8,091 expenses = $3,018 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,073
Total Expenses
$8,091
Mortgage P&I
116%
$5,891
Property Taxes
2%
$99
Home Insurance
7%
$376
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558