Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.17% first-year return on $241k initial cash invested.
-12.17%
Cash On Cash
3.71%
Cap Rate
0.6
DSCR
$5,355
Rent
-$2,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,355 income − $7,797 expenses = $2,442 out of pocket
Investment Breakdown
|
Purchase Price
$1061k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,611
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,355
Total Expenses
$7,797
Mortgage P&I
103%
$5,506
Property Taxes
1%
$76
Home Insurance
7%
$394
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589