Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.9% first-year return on $247k initial cash invested.
-12.9%
Cash On Cash
3.75%
Cap Rate
0.59
DSCR
$7,230
Rent
-$2,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,230 income − $9,886 expenses = $2,656 out of pocket
Investment Breakdown
|
Purchase Price
$1091k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,912
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,230
Total Expenses
$9,886
Mortgage P&I
80%
$5,777
Property Taxes
15%
$1,082
Home Insurance
5%
$385
HOA
3%
$184
Property Management
12%
$868
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$795