Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.66% first-year return on $246k initial cash invested.
-17.66%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$4,059
Rent
-$3,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,059 income − $7,675 expenses = $3,616 out of pocket
Investment Breakdown
|
Purchase Price
$1084k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,844
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,059
Total Expenses
$7,675
Mortgage P&I
133%
$5,408
Property Taxes
12%
$494
Home Insurance
10%
$394
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446