Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.59% first-year return on $246k initial cash invested.
-11.59%
Cash On Cash
3.88%
Cap Rate
0.63
DSCR
$7,185
Rent
-$2,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,185 income − $9,561 expenses = $2,376 out of pocket
Investment Breakdown
|
Purchase Price
$1086k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,855
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,185
Total Expenses
$9,561
Mortgage P&I
78%
$5,599
Property Taxes
16%
$1,121
Home Insurance
6%
$399
HOA
0%
$0
Property Management
12%
$862
CapEx
4%
$287
Vacancy
3%
$216
Maintenance
4%
$287
Other
11%
$790