Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.06% first-year return on $248k initial cash invested.
-3.06%
Cash On Cash
5.7%
Cap Rate
0.95
DSCR
$8,697
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,697 income − $9,329 expenses = $632 out of pocket
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,930
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,697
Total Expenses
$9,329
Mortgage P&I
63%
$5,475
Property Taxes
6%
$511
Home Insurance
4%
$385
HOA
0%
$0
Property Management
12%
$1,044
CapEx
4%
$348
Vacancy
3%
$261
Maintenance
4%
$348
Other
11%
$957