Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.71% first-year return on $242k initial cash invested.
-13.71%
Cash On Cash
3.53%
Cap Rate
0.55
DSCR
$5,566
Rent
-$2,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,566 income − $8,337 expenses = $2,771 out of pocket
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$214k
Closing costs
1%
$10,689
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,566
Total Expenses
$8,337
Mortgage P&I
102%
$5,689
Property Taxes
6%
$361
Home Insurance
7%
$394
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612