Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.07% first-year return on $244k initial cash invested.
-15.07%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$5,868
Rent
-$3,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,868 income − $8,926 expenses = $3,058 out of pocket
Investment Breakdown
|
Purchase Price
$1074k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,741
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,868
Total Expenses
$8,926
Mortgage P&I
91%
$5,368
Property Taxes
19%
$1,118
Home Insurance
7%
$385
HOA
1%
$60
Property Management
12%
$704
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$645