Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.93% first-year return on $247k initial cash invested.
-11.93%
Cash On Cash
3.58%
Cap Rate
0.59
DSCR
$5,646
Rent
-$2,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,646 income − $8,100 expenses = $2,454 out of pocket
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,646
Total Expenses
$8,100
Mortgage P&I
97%
$5,480
Property Taxes
6%
$318
Home Insurance
7%
$382
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621