Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.85% first-year return on $248k initial cash invested.
-17.85%
Cash On Cash
2.89%
Cap Rate
0.43
DSCR
$5,988
Rent
-$3,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,988 income − $9,678 expenses = $3,690 out of pocket
Investment Breakdown
|
Purchase Price
$1096k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,956
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,988
Total Expenses
$9,678
Mortgage P&I
102%
$6,091
Property Taxes
19%
$1,147
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$719
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$659