Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.99% first-year return on $245k initial cash invested.
-10.99%
Cash On Cash
3.99%
Cap Rate
0.64
DSCR
$5,757
Rent
-$2,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,757 income − $7,997 expenses = $2,240 out of pocket
Investment Breakdown
|
Purchase Price
$1079k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,757
Total Expenses
$7,997
Mortgage P&I
97%
$5,598
Property Taxes
1%
$64
Home Insurance
7%
$378
HOA
0%
$0
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633