Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.84% first-year return on $247k initial cash invested.
-14.84%
Cash On Cash
3.58%
Cap Rate
0.54
DSCR
$6,736
Rent
-$3,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,736 income − $9,796 expenses = $3,060 out of pocket
Investment Breakdown
|
Purchase Price
$1092k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,923
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,736
Total Expenses
$9,796
Mortgage P&I
90%
$6,053
Property Taxes
16%
$1,072
Home Insurance
6%
$382
HOA
0%
$0
Property Management
12%
$808
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$741