Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.73% first-year return on $244k initial cash invested.
-15.73%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$4,592
Rent
-$3,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,592 income − $7,788 expenses = $3,196 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,751
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,592
Total Expenses
$7,788
Mortgage P&I
116%
$5,323
Property Taxes
13%
$613
Home Insurance
6%
$290
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505