Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.49% first-year return on $245k initial cash invested.
-6.49%
Cash On Cash
4.99%
Cap Rate
0.82
DSCR
$8,244
Rent
-$1,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,244 income − $9,572 expenses = $1,328 out of pocket
Investment Breakdown
|
Purchase Price
$1083k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$217k
Closing costs
1%
$10,830
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,244
Total Expenses
$9,572
Mortgage P&I
67%
$5,499
Property Taxes
10%
$841
Home Insurance
5%
$402
HOA
0%
$27
Property Management
12%
$989
CapEx
4%
$330
Vacancy
3%
$247
Maintenance
4%
$330
Other
11%
$907