Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.49% first-year return on $247k initial cash invested.
-13.49%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$6,189
Rent
-$2,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,189 income − $8,966 expenses = $2,777 out of pocket
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,904
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,189
Total Expenses
$8,966
Mortgage P&I
89%
$5,503
Property Taxes
16%
$972
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681