Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.42% first-year return on $248k initial cash invested.
-17.42%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$4,377
Rent
-$3,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,377 income − $7,976 expenses = $3,599 out of pocket
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,952
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,377
Total Expenses
$7,976
Mortgage P&I
124%
$5,414
Property Taxes
7%
$321
Home Insurance
9%
$402
HOA
8%
$352
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481