Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.22% first-year return on $243k initial cash invested.
-12.22%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$5,139
Rent
-$2,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,139 income − $7,608 expenses = $2,469 out of pocket
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,692
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,139
Total Expenses
$7,608
Mortgage P&I
104%
$5,336
Property Taxes
3%
$139
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$565