Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.54% first-year return on $244k initial cash invested.
-15.54%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$5,058
Rent
-$3,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,058 income − $8,217 expenses = $3,159 out of pocket
Investment Breakdown
|
Purchase Price
$1076k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,761
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,058
Total Expenses
$8,217
Mortgage P&I
104%
$5,273
Property Taxes
15%
$768
Home Insurance
8%
$385
HOA
1%
$72
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556