Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.69% first-year return on $245k initial cash invested.
-12.69%
Cash On Cash
3.98%
Cap Rate
0.61
DSCR
$7,206
Rent
-$2,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,206 income − $9,798 expenses = $2,592 out of pocket
Investment Breakdown
|
Purchase Price
$1081k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,814
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,206
Total Expenses
$9,798
Mortgage P&I
82%
$5,888
Property Taxes
15%
$1,077
Home Insurance
5%
$383
HOA
0%
$0
Property Management
12%
$865
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$793