Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.09% first-year return on $247k initial cash invested.
-4.09%
Cash On Cash
5.45%
Cap Rate
0.91
DSCR
$8,614
Rent
-$843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,614 income − $9,457 expenses = $843 out of pocket
Investment Breakdown
|
Purchase Price
$1091k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,907
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,614
Total Expenses
$9,457
Mortgage P&I
63%
$5,454
Property Taxes
8%
$671
Home Insurance
5%
$402
HOA
0%
$0
Property Management
12%
$1,034
CapEx
4%
$345
Vacancy
3%
$258
Maintenance
4%
$345
Other
11%
$948