Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.18% first-year return on $247k initial cash invested.
-14.18%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$5,774
Rent
-$2,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,774 income − $8,697 expenses = $2,923 out of pocket
Investment Breakdown
|
Purchase Price
$1092k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,922
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,774
Total Expenses
$8,697
Mortgage P&I
94%
$5,408
Property Taxes
16%
$910
Home Insurance
7%
$416
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635