Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.2% first-year return on $246k initial cash invested.
-14.2%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$5,760
Rent
-$2,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,760 income − $8,666 expenses = $2,906 out of pocket
Investment Breakdown
|
Purchase Price
$1083k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,834
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,760
Total Expenses
$8,666
Mortgage P&I
94%
$5,425
Property Taxes
16%
$898
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$634