Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.15% first-year return on $244k initial cash invested.
-12.15%
Cash On Cash
3.6%
Cap Rate
0.59
DSCR
$5,278
Rent
-$2,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,278 income − $7,746 expenses = $2,468 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,749
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,278
Total Expenses
$7,746
Mortgage P&I
104%
$5,483
Property Taxes
2%
$93
Home Insurance
7%
$376
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581