Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.42% first-year return on $243k initial cash invested.
-15.42%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$4,888
Rent
-$3,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,888 income − $8,011 expenses = $3,123 out of pocket
Investment Breakdown
|
Purchase Price
$1072k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,718
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,888
Total Expenses
$8,011
Mortgage P&I
109%
$5,335
Property Taxes
11%
$540
Home Insurance
8%
$384
HOA
2%
$88
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538