Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.41% first-year return on $244k initial cash invested.
-0.41%
Cash On Cash
6.36%
Cap Rate
1.06
DSCR
$9,729
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,729 income − $9,813 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$1077k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,774
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,729
Total Expenses
$9,813
Mortgage P&I
56%
$5,408
Property Taxes
6%
$562
Home Insurance
4%
$402
HOA
1%
$134
Property Management
12%
$1,167
CapEx
4%
$389
Vacancy
3%
$292
Maintenance
4%
$389
Other
11%
$1,070