Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.77% first-year return on $248k initial cash invested.
-14.77%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$5,030
Rent
-$3,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,030 income − $8,087 expenses = $3,057 out of pocket
Investment Breakdown
|
Purchase Price
$1097k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,971
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,030
Total Expenses
$8,087
Mortgage P&I
108%
$5,433
Property Taxes
10%
$508
Home Insurance
8%
$394
HOA
1%
$42
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553