Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.01% first-year return on $244k initial cash invested.
-8.01%
Cash On Cash
4.68%
Cap Rate
0.76
DSCR
$7,492
Rent
-$1,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,492 income − $9,120 expenses = $1,628 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,492
Total Expenses
$9,120
Mortgage P&I
74%
$5,521
Property Taxes
4%
$298
Home Insurance
5%
$376
HOA
5%
$377
Property Management
12%
$899
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$824