Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.99% first-year return on $248k initial cash invested.
-13.99%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$5,955
Rent
-$2,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,955 income − $8,847 expenses = $2,892 out of pocket
Investment Breakdown
|
Purchase Price
$1096k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,958
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,955
Total Expenses
$8,847
Mortgage P&I
92%
$5,449
Property Taxes
17%
$988
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$715
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655