Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.11% first-year return on $245k initial cash invested.
-15.11%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$5,054
Rent
-$3,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,054 income − $8,133 expenses = $3,079 out of pocket
Investment Breakdown
|
Purchase Price
$1079k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,788
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,054
Total Expenses
$8,133
Mortgage P&I
109%
$5,486
Property Taxes
11%
$551
Home Insurance
7%
$378
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556