Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.19% first-year return on $241k initial cash invested.
-15.19%
Cash On Cash
2.88%
Cap Rate
0.47
DSCR
$5,516
Rent
-$3,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,516 income − $8,569 expenses = $3,053 out of pocket
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,627
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,516
Total Expenses
$8,569
Mortgage P&I
98%
$5,379
Property Taxes
17%
$936
Home Insurance
7%
$378
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$165
Maintenance
4%
$221
Other
11%
$607