Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.65% first-year return on $246k initial cash invested.
-16.65%
Cash On Cash
2.74%
Cap Rate
0.44
DSCR
$5,606
Rent
-$3,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,606 income − $9,017 expenses = $3,411 out of pocket
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,606
Total Expenses
$9,017
Mortgage P&I
101%
$5,664
Property Taxes
19%
$1,067
Home Insurance
7%
$380
HOA
0%
$0
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617