Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.71% first-year return on $247k initial cash invested.
-23.71%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$2,883
Rent
-$4,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,883 income − $7,766 expenses = $4,883 out of pocket
Investment Breakdown
|
Purchase Price
$1091k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,911
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,883
Total Expenses
$7,766
Mortgage P&I
190%
$5,477
Property Taxes
30%
$864
Home Insurance
15%
$446
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317