Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.66% first-year return on $247k initial cash invested.
-7.66%
Cash On Cash
4.62%
Cap Rate
0.77
DSCR
$7,850
Rent
-$1,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,850 income − $9,429 expenses = $1,579 out of pocket
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$219k
Closing costs
1%
$10,927
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,850
Total Expenses
$9,429
Mortgage P&I
70%
$5,470
Property Taxes
12%
$904
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$942
CapEx
4%
$314
Vacancy
3%
$236
Maintenance
4%
$314
Other
11%
$864