Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.34% first-year return on $248k initial cash invested.
-17.34%
Cash On Cash
2.89%
Cap Rate
0.44
DSCR
$6,252
Rent
-$3,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,252 income − $9,839 expenses = $3,587 out of pocket
Investment Breakdown
|
Purchase Price
$1096k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,962
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,252
Total Expenses
$9,839
Mortgage P&I
96%
$5,979
Property Taxes
17%
$1,041
Home Insurance
6%
$368
HOA
5%
$325
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688