Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.74% first-year return on $246k initial cash invested.
-8.74%
Cash On Cash
4.22%
Cap Rate
0.72
DSCR
$6,864
Rent
-$1,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,864 income − $8,654 expenses = $1,790 out of pocket
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,848
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,864
Total Expenses
$8,654
Mortgage P&I
78%
$5,330
Property Taxes
10%
$657
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$824
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$755