Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.13% first-year return on $244k initial cash invested.
-10.13%
Cash On Cash
4.07%
Cap Rate
0.67
DSCR
$7,107
Rent
-$2,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,107 income − $9,168 expenses = $2,061 out of pocket
Investment Breakdown
|
Purchase Price
$1077k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,769
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,107
Total Expenses
$9,168
Mortgage P&I
76%
$5,426
Property Taxes
14%
$978
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$853
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$782