Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.25% first-year return on $249k initial cash invested.
-12.25%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$5,588
Rent
-$2,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,588 income − $8,125 expenses = $2,537 out of pocket
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,588
Total Expenses
$8,125
Mortgage P&I
98%
$5,496
Property Taxes
6%
$343
Home Insurance
7%
$384
HOA
0%
$0
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615