Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.73% first-year return on $243k initial cash invested.
-8.73%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$7,130
Rent
-$1,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,130 income − $8,899 expenses = $1,769 out of pocket
Investment Breakdown
|
Purchase Price
$1072k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,720
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,130
Total Expenses
$8,899
Mortgage P&I
75%
$5,371
Property Taxes
10%
$720
Home Insurance
5%
$384
HOA
0%
$0
Property Management
12%
$856
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784