Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.65% first-year return on $248k initial cash invested.
-18.65%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$3,886
Rent
-$3,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,886 income − $7,739 expenses = $3,853 out of pocket
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,886
Total Expenses
$7,739
Mortgage P&I
146%
$5,664
Property Taxes
10%
$372
Home Insurance
10%
$383
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427