Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.05% first-year return on $247k initial cash invested.
-20.05%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$2,938
Rent
-$4,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,938 income − $7,063 expenses = $4,125 out of pocket
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,938
Total Expenses
$7,063
Mortgage P&I
189%
$5,548
Property Taxes
5%
$133
Home Insurance
13%
$382
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323