Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.7% first-year return on $248k initial cash invested.
-9.7%
Cash On Cash
4.67%
Cap Rate
0.72
DSCR
$8,044
Rent
-$2,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,044 income − $10,053 expenses = $2,009 out of pocket
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$220k
Closing costs
1%
$10,975
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,044
Total Expenses
$10,053
Mortgage P&I
74%
$5,962
Property Taxes
12%
$971
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$965
CapEx
4%
$322
Vacancy
3%
$241
Maintenance
4%
$322
Other
11%
$885