Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.84% first-year return on $248k initial cash invested.
-12.84%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$6,142
Rent
-$2,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,142 income − $8,791 expenses = $2,649 out of pocket
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,930
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,142
Total Expenses
$8,791
Mortgage P&I
90%
$5,531
Property Taxes
13%
$786
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$737
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676