Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.32% first-year return on $246k initial cash invested.
-10.32%
Cash On Cash
3.96%
Cap Rate
0.66
DSCR
$5,894
Rent
-$2,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,894 income − $8,014 expenses = $2,120 out of pocket
Investment Breakdown
|
Purchase Price
$1088k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$218k
Closing costs
1%
$10,880
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,894
Total Expenses
$8,014
Mortgage P&I
93%
$5,472
Property Taxes
3%
$157
Home Insurance
6%
$381
HOA
0%
$0
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648