Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.54% first-year return on $241k initial cash invested.
-9.54%
Cash On Cash
3.92%
Cap Rate
0.68
DSCR
$6,474
Rent
-$1,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,474 income − $8,393 expenses = $1,919 out of pocket
Investment Breakdown
|
Purchase Price
$1064k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,642
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,474
Total Expenses
$8,393
Mortgage P&I
79%
$5,137
Property Taxes
12%
$766
Home Insurance
4%
$289
HOA
0%
$0
Property Management
12%
$777
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$712