Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.36% first-year return on $246k initial cash invested.
-7.36%
Cash On Cash
4.77%
Cap Rate
0.78
DSCR
$7,722
Rent
-$1,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,722 income − $9,233 expenses = $1,511 out of pocket
Investment Breakdown
|
Purchase Price
$1087k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,868
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,722
Total Expenses
$9,233
Mortgage P&I
72%
$5,526
Property Taxes
9%
$696
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$927
CapEx
4%
$309
Vacancy
3%
$232
Maintenance
4%
$309
Other
11%
$849