Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.89% first-year return on $247k initial cash invested.
-16.89%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$4,338
Rent
-$3,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,338 income − $7,814 expenses = $3,476 out of pocket
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,338
Total Expenses
$7,814
Mortgage P&I
125%
$5,419
Property Taxes
6%
$267
Home Insurance
9%
$382
HOA
6%
$270
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$477