Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.38% first-year return on $247k initial cash invested.
-14.38%
Cash On Cash
3.05%
Cap Rate
0.5
DSCR
$5,726
Rent
-$2,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,726 income − $8,687 expenses = $2,961 out of pocket
Investment Breakdown
|
Purchase Price
$1091k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,907
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,726
Total Expenses
$8,687
Mortgage P&I
96%
$5,505
Property Taxes
15%
$885
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630