Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.52% first-year return on $247k initial cash invested.
-9.52%
Cash On Cash
4.21%
Cap Rate
0.69
DSCR
$6,675
Rent
-$1,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,675 income − $8,634 expenses = $1,959 out of pocket
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,897
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,675
Total Expenses
$8,634
Mortgage P&I
83%
$5,518
Property Taxes
7%
$462
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$801
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734