Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.03% first-year return on $248k initial cash invested.
-16.03%
Cash On Cash
2.93%
Cap Rate
0.47
DSCR
$5,968
Rent
-$3,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,968 income − $9,282 expenses = $3,314 out of pocket
Investment Breakdown
|
Purchase Price
$1096k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,955
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,968
Total Expenses
$9,282
Mortgage P&I
96%
$5,753
Property Taxes
19%
$1,106
Home Insurance
7%
$394
HOA
0%
$0
Property Management
12%
$716
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$656