Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.65% first-year return on $247k initial cash invested.
-12.65%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$6,024
Rent
-$2,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,024 income − $8,631 expenses = $2,607 out of pocket
Investment Breakdown
|
Purchase Price
$1092k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,920
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,024
Total Expenses
$8,631
Mortgage P&I
90%
$5,408
Property Taxes
13%
$792
Home Insurance
6%
$382
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663