Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.91% first-year return on $244k initial cash invested.
-5.91%
Cash On Cash
5.06%
Cap Rate
0.84
DSCR
$8,276
Rent
-$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,276 income − $9,479 expenses = $1,203 out of pocket
Investment Breakdown
|
Purchase Price
$1077k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,772
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,276
Total Expenses
$9,479
Mortgage P&I
65%
$5,411
Property Taxes
12%
$958
Home Insurance
4%
$297
HOA
0%
$0
Property Management
12%
$993
CapEx
4%
$331
Vacancy
3%
$248
Maintenance
4%
$331
Other
11%
$910