Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.73% first-year return on $246k initial cash invested.
-7.73%
Cash On Cash
4.59%
Cap Rate
0.76
DSCR
$7,677
Rent
-$1,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,677 income − $9,262 expenses = $1,585 out of pocket
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,853
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,677
Total Expenses
$9,262
Mortgage P&I
71%
$5,433
Property Taxes
11%
$835
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$921
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$844