Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.47% first-year return on $247k initial cash invested.
-10.47%
Cash On Cash
4.03%
Cap Rate
0.66
DSCR
$7,346
Rent
-$2,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,346 income − $9,498 expenses = $2,152 out of pocket
Investment Breakdown
|
Purchase Price
$1089k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,346
Total Expenses
$9,498
Mortgage P&I
75%
$5,512
Property Taxes
15%
$1,107
Home Insurance
5%
$381
HOA
0%
$0
Property Management
12%
$882
CapEx
4%
$294
Vacancy
3%
$220
Maintenance
4%
$294
Other
11%
$808