Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.8% first-year return on $248k initial cash invested.
-4.8%
Cash On Cash
5.25%
Cap Rate
0.88
DSCR
$7,966
Rent
-$991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,966 income − $8,957 expenses = $991 out of pocket
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,966
Total Expenses
$8,957
Mortgage P&I
69%
$5,465
Property Taxes
5%
$400
Home Insurance
5%
$383
HOA
0%
$0
Property Management
12%
$956
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$876