Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.56% first-year return on $243k initial cash invested.
-14.56%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$5,052
Rent
-$2,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,052 income − $7,994 expenses = $2,942 out of pocket
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,692
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,052
Total Expenses
$7,994
Mortgage P&I
105%
$5,294
Property Taxes
12%
$597
Home Insurance
8%
$385
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556