Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.6% first-year return on $246k initial cash invested.
-12.6%
Cash On Cash
3.59%
Cap Rate
0.58
DSCR
$6,674
Rent
-$2,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,674 income − $9,258 expenses = $2,584 out of pocket
Investment Breakdown
|
Purchase Price
$1086k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,859
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,674
Total Expenses
$9,258
Mortgage P&I
83%
$5,569
Property Taxes
16%
$1,035
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$801
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734