Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.97% first-year return on $245k initial cash invested.
-4.97%
Cash On Cash
5.26%
Cap Rate
0.87
DSCR
$8,346
Rent
-$1,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,346 income − $9,361 expenses = $1,015 out of pocket
Investment Breakdown
|
Purchase Price
$1082k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,815
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,346
Total Expenses
$9,361
Mortgage P&I
65%
$5,425
Property Taxes
9%
$722
Home Insurance
5%
$376
HOA
0%
$0
Property Management
12%
$1,002
CapEx
4%
$334
Vacancy
3%
$250
Maintenance
4%
$334
Other
11%
$918