Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.22% first-year return on $244k initial cash invested.
-16.22%
Cash On Cash
3.25%
Cap Rate
0.49
DSCR
$6,128
Rent
-$3,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,128 income − $9,421 expenses = $3,293 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,747
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,128
Total Expenses
$9,421
Mortgage P&I
97%
$5,955
Property Taxes
16%
$998
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674