Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.37% first-year return on $244k initial cash invested.
-15.37%
Cash On Cash
3.06%
Cap Rate
0.49
DSCR
$6,010
Rent
-$3,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,010 income − $9,131 expenses = $3,121 out of pocket
Investment Breakdown
|
Purchase Price
$1074k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,743
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,010
Total Expenses
$9,131
Mortgage P&I
93%
$5,617
Property Taxes
18%
$1,096
Home Insurance
6%
$376
HOA
0%
$0
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661