Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.17% first-year return on $247k initial cash invested.
-20.17%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$3,400
Rent
-$4,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,400 income − $7,550 expenses = $4,150 out of pocket
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,400
Total Expenses
$7,550
Mortgage P&I
159%
$5,416
Property Taxes
18%
$596
Home Insurance
11%
$382
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374