Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.38% first-year return on $242k initial cash invested.
-13.38%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$5,854
Rent
-$2,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,854 income − $8,553 expenses = $2,699 out of pocket
Investment Breakdown
|
Purchase Price
$1067k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,668
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,854
Total Expenses
$8,553
Mortgage P&I
91%
$5,305
Property Taxes
16%
$926
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644