Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.85% first-year return on $246k initial cash invested.
-9.85%
Cash On Cash
4.09%
Cap Rate
0.68
DSCR
$6,944
Rent
-$2,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,944 income − $8,967 expenses = $2,023 out of pocket
Investment Breakdown
|
Purchase Price
$1087k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,874
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,944
Total Expenses
$8,967
Mortgage P&I
79%
$5,451
Property Taxes
11%
$770
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$833
CapEx
4%
$278
Vacancy
3%
$208
Maintenance
4%
$278
Other
11%
$764