Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.57% first-year return on $242k initial cash invested.
-7.57%
Cash On Cash
4.79%
Cap Rate
0.77
DSCR
$7,070
Rent
-$1,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,070 income − $8,597 expenses = $1,527 out of pocket
Investment Breakdown
|
Purchase Price
$1066k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,662
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,070
Total Expenses
$8,597
Mortgage P&I
78%
$5,502
Property Taxes
5%
$343
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$848
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$778