Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.69% first-year return on $245k initial cash invested.
-16.69%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$5,668
Rent
-$3,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,668 income − $9,070 expenses = $3,402 out of pocket
Investment Breakdown
|
Purchase Price
$1079k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,668
Total Expenses
$9,070
Mortgage P&I
94%
$5,333
Property Taxes
14%
$817
Home Insurance
7%
$378
HOA
11%
$615
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$623