Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.7% first-year return on $244k initial cash invested.
-11.7%
Cash On Cash
4.52%
Cap Rate
0.67
DSCR
$9,828
Rent
-$2,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,828 income − $12,211 expenses = $2,383 out of pocket
Investment Breakdown
|
Purchase Price
$1078k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$216k
Closing costs
1%
$10,778
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,828
Total Expenses
$12,211
Mortgage P&I
62%
$6,046
Property Taxes
11%
$1,068
Home Insurance
4%
$383
HOA
14%
$1,373
Property Management
12%
$1,179
CapEx
4%
$393
Vacancy
3%
$295
Maintenance
4%
$393
Other
11%
$1,081