Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.31% first-year return on $248k initial cash invested.
-13.31%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$5,678
Rent
-$2,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,678 income − $8,427 expenses = $2,749 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%
$10,948
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,678
Total Expenses
$8,427
Mortgage P&I
96%
$5,443
Property Taxes
12%
$664
Home Insurance
7%
$390
HOA
0%
$0
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$625