Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.52% first-year return on $242k initial cash invested.
-13.52%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$5,936
Rent
-$2,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,936 income − $8,663 expenses = $2,727 out of pocket
Investment Breakdown
|
Purchase Price
$1067k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,668
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,936
Total Expenses
$8,663
Mortgage P&I
90%
$5,351
Property Taxes
15%
$910
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$653