Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.53% first-year return on $248k initial cash invested.
-14.53%
Cash On Cash
3.04%
Cap Rate
0.5
DSCR
$5,451
Rent
-$2,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,451 income − $8,448 expenses = $2,997 out of pocket
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,931
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,451
Total Expenses
$8,448
Mortgage P&I
102%
$5,550
Property Taxes
10%
$534
Home Insurance
7%
$394
HOA
2%
$116
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600