Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.16% first-year return on $242k initial cash invested.
-14.16%
Cash On Cash
3.65%
Cap Rate
0.56
DSCR
$6,472
Rent
-$2,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,472 income − $9,331 expenses = $2,859 out of pocket
Investment Breakdown
|
Purchase Price
$1068k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$214k
Closing costs
1%
$10,683
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,472
Total Expenses
$9,331
Mortgage P&I
90%
$5,849
Property Taxes
14%
$932
Home Insurance
5%
$349
HOA
0%
$0
Property Management
12%
$777
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$712