Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.83% first-year return on $249k initial cash invested.
-7.83%
Cash On Cash
4.63%
Cap Rate
0.76
DSCR
$7,938
Rent
-$1,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,938 income − $9,564 expenses = $1,626 out of pocket
Investment Breakdown
|
Purchase Price
$1102k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,015
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,938
Total Expenses
$9,564
Mortgage P&I
70%
$5,556
Property Taxes
12%
$920
Home Insurance
5%
$388
HOA
0%
$0
Property Management
12%
$953
CapEx
4%
$318
Vacancy
3%
$238
Maintenance
4%
$318
Other
11%
$873