Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.99% first-year return on $245k initial cash invested.
-3.99%
Cash On Cash
5.38%
Cap Rate
0.91
DSCR
$7,660
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,660 income − $8,474 expenses = $814 out of pocket
Investment Breakdown
|
Purchase Price
$1081k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,807
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,660
Total Expenses
$8,474
Mortgage P&I
70%
$5,354
Property Taxes
2%
$131
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$919
CapEx
4%
$306
Vacancy
3%
$230
Maintenance
4%
$306
Other
11%
$843