Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.03% first-year return on $244k initial cash invested.
-15.03%
Cash On Cash
3.15%
Cap Rate
0.5
DSCR
$5,100
Rent
-$3,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,100 income − $8,152 expenses = $3,052 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,100
Total Expenses
$8,152
Mortgage P&I
111%
$5,670
Property Taxes
7%
$372
Home Insurance
7%
$376
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561