Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.51% first-year return on $248k initial cash invested.
-19.51%
Cash On Cash
2.01%
Cap Rate
0.32
DSCR
$4,125
Rent
-$4,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,125 income − $8,162 expenses = $4,037 out of pocket
Investment Breakdown
|
Purchase Price
$1097k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,969
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,125
Total Expenses
$8,162
Mortgage P&I
138%
$5,707
Property Taxes
16%
$650
Home Insurance
10%
$402
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454