Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.38% first-year return on $245k initial cash invested.
-5.38%
Cash On Cash
5.12%
Cap Rate
0.86
DSCR
$8,814
Rent
-$1,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,814 income − $9,914 expenses = $1,100 out of pocket
Investment Breakdown
|
Purchase Price
$1083k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$217k
Closing costs
1%
$10,833
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,814
Total Expenses
$9,914
Mortgage P&I
61%
$5,365
Property Taxes
9%
$832
Home Insurance
4%
$394
HOA
4%
$325
Property Management
12%
$1,058
CapEx
4%
$353
Vacancy
3%
$264
Maintenance
4%
$353
Other
11%
$970