Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.91% first-year return on $242k initial cash invested.
-13.91%
Cash On Cash
3.44%
Cap Rate
0.54
DSCR
$5,488
Rent
-$2,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,488 income − $8,288 expenses = $2,800 out of pocket
Investment Breakdown
|
Purchase Price
$1064k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,643
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,488
Total Expenses
$8,288
Mortgage P&I
103%
$5,634
Property Taxes
7%
$368
Home Insurance
7%
$385
HOA
1%
$33
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604