Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.21% first-year return on $247k initial cash invested.
-21.21%
Cash On Cash
2%
Cap Rate
0.3
DSCR
$4,545
Rent
-$4,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,545 income − $8,904 expenses = $4,359 out of pocket
Investment Breakdown
|
Purchase Price
$1089k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,889
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,545
Total Expenses
$8,904
Mortgage P&I
132%
$5,988
Property Taxes
22%
$986
Home Insurance
8%
$385
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500