Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.81% first-year return on $246k initial cash invested.
-9.81%
Cash On Cash
3.92%
Cap Rate
0.67
DSCR
$7,514
Rent
-$2,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,514 income − $9,525 expenses = $2,011 out of pocket
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,854
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,514
Total Expenses
$9,525
Mortgage P&I
70%
$5,252
Property Taxes
12%
$927
Home Insurance
5%
$385
HOA
5%
$405
Property Management
12%
$902
CapEx
4%
$301
Vacancy
3%
$225
Maintenance
4%
$301
Other
11%
$827