Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.96% first-year return on $247k initial cash invested.
-12.96%
Cash On Cash
3.5%
Cap Rate
0.57
DSCR
$7,386
Rent
-$2,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,386 income − $10,053 expenses = $2,667 out of pocket
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,386
Total Expenses
$10,053
Mortgage P&I
75%
$5,550
Property Taxes
22%
$1,594
Home Insurance
5%
$382
HOA
0%
$17
Property Management
12%
$886
CapEx
4%
$295
Vacancy
3%
$222
Maintenance
4%
$295
Other
11%
$812