Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.09% first-year return on $246k initial cash invested.
-17.09%
Cash On Cash
2.99%
Cap Rate
0.46
DSCR
$7,248
Rent
-$3,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,248 income − $10,750 expenses = $3,502 out of pocket
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,248
Total Expenses
$10,750
Mortgage P&I
82%
$5,911
Property Taxes
28%
$1,995
Home Insurance
5%
$380
HOA
0%
$0
Property Management
12%
$870
CapEx
4%
$290
Vacancy
3%
$217
Maintenance
4%
$290
Other
11%
$797