Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.51% first-year return on $247k initial cash invested.
-14.51%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$5,895
Rent
-$2,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,895 income − $8,888 expenses = $2,993 out of pocket
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$219k
Closing costs
1%
$10,928
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,895
Total Expenses
$8,888
Mortgage P&I
95%
$5,575
Property Taxes
15%
$907
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648