Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.69% first-year return on $248k initial cash invested.
-9.69%
Cash On Cash
4.25%
Cap Rate
0.7
DSCR
$8,499
Rent
-$2,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,499 income − $10,501 expenses = $2,002 out of pocket
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,946
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,499
Total Expenses
$10,501
Mortgage P&I
65%
$5,542
Property Taxes
19%
$1,631
Home Insurance
5%
$438
HOA
0%
$0
Property Management
12%
$1,020
CapEx
4%
$340
Vacancy
3%
$255
Maintenance
4%
$340
Other
11%
$935