Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.19% first-year return on $248k initial cash invested.
-13.19%
Cash On Cash
3.34%
Cap Rate
0.55
DSCR
$5,444
Rent
-$2,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,444 income − $8,165 expenses = $2,721 out of pocket
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,933
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,444
Total Expenses
$8,165
Mortgage P&I
102%
$5,543
Property Taxes
7%
$373
Home Insurance
7%
$398
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599