Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.06% first-year return on $248k initial cash invested.
-14.06%
Cash On Cash
3.51%
Cap Rate
0.55
DSCR
$6,626
Rent
-$2,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,626 income − $9,532 expenses = $2,906 out of pocket
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,951
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,626
Total Expenses
$9,532
Mortgage P&I
88%
$5,843
Property Taxes
16%
$1,052
Home Insurance
6%
$384
HOA
0%
$0
Property Management
12%
$795
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$729