Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.32% first-year return on $244k initial cash invested.
-5.32%
Cash On Cash
5.15%
Cap Rate
0.86
DSCR
$8,530
Rent
-$1,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,530 income − $9,612 expenses = $1,082 out of pocket
Investment Breakdown
|
Purchase Price
$1076k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,764
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,530
Total Expenses
$9,612
Mortgage P&I
63%
$5,361
Property Taxes
12%
$992
Home Insurance
4%
$359
HOA
0%
$0
Property Management
12%
$1,024
CapEx
4%
$341
Vacancy
3%
$256
Maintenance
4%
$341
Other
11%
$938