Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.62% first-year return on $246k initial cash invested.
-4.62%
Cash On Cash
5.19%
Cap Rate
0.88
DSCR
$7,768
Rent
-$946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,768 income − $8,714 expenses = $946 out of pocket
Investment Breakdown
|
Purchase Price
$1084k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,837
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,768
Total Expenses
$8,714
Mortgage P&I
69%
$5,324
Property Taxes
5%
$355
Home Insurance
5%
$394
HOA
0%
$0
Property Management
12%
$932
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$854