Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.13% first-year return on $244k initial cash invested.
-11.13%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$6,356
Rent
-$2,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,356 income − $8,619 expenses = $2,263 out of pocket
Investment Breakdown
|
Purchase Price
$1076k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,762
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,356
Total Expenses
$8,619
Mortgage P&I
84%
$5,356
Property Taxes
11%
$722
Home Insurance
6%
$380
HOA
0%
$0
Property Management
12%
$763
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699