Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.25% first-year return on $245k initial cash invested.
-13.25%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$5,822
Rent
-$2,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,822 income − $8,525 expenses = $2,703 out of pocket
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,802
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,822
Total Expenses
$8,525
Mortgage P&I
93%
$5,391
Property Taxes
13%
$769
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$640