Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.64% first-year return on $241k initial cash invested.
-14.64%
Cash On Cash
3.26%
Cap Rate
0.52
DSCR
$6,258
Rent
-$2,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,258 income − $9,201 expenses = $2,943 out of pocket
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,629
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,258
Total Expenses
$9,201
Mortgage P&I
89%
$5,584
Property Taxes
18%
$1,108
Home Insurance
6%
$382
HOA
0%
$0
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688