Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.49% first-year return on $246k initial cash invested.
-13.49%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$5,498
Rent
-$2,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,498 income − $8,268 expenses = $2,770 out of pocket
Investment Breakdown
|
Purchase Price
$1088k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$218k
Closing costs
1%
$10,878
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,498
Total Expenses
$8,268
Mortgage P&I
97%
$5,358
Property Taxes
12%
$655
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605