Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.55% first-year return on $246k initial cash invested.
-8.55%
Cash On Cash
4.4%
Cap Rate
0.73
DSCR
$6,808
Rent
-$1,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,808 income − $8,562 expenses = $1,754 out of pocket
Investment Breakdown
|
Purchase Price
$1087k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,867
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,808
Total Expenses
$8,562
Mortgage P&I
80%
$5,463
Property Taxes
6%
$404
Home Insurance
6%
$381
HOA
0%
$0
Property Management
12%
$817
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$749