Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.96% first-year return on $245k initial cash invested.
-16.96%
Cash On Cash
3.23%
Cap Rate
0.48
DSCR
$6,168
Rent
-$3,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,168 income − $9,625 expenses = $3,457 out of pocket
Investment Breakdown
|
Purchase Price
$1079k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,791
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,168
Total Expenses
$9,625
Mortgage P&I
99%
$6,116
Property Taxes
17%
$1,027
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$678