Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.73% first-year return on $244k initial cash invested.
-13.73%
Cash On Cash
3.78%
Cap Rate
0.57
DSCR
$6,924
Rent
-$2,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,924 income − $9,714 expenses = $2,790 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%
$10,753
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,924
Total Expenses
$9,714
Mortgage P&I
85%
$5,902
Property Taxes
15%
$1,072
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$831
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$762