Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.07% first-year return on $244k initial cash invested.
-10.07%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$7,176
Rent
-$2,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,176 income − $9,221 expenses = $2,045 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,752
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,176
Total Expenses
$9,221
Mortgage P&I
75%
$5,362
Property Taxes
12%
$862
Home Insurance
6%
$395
HOA
2%
$163
Property Management
12%
$861
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$789