Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.44% first-year return on $248k initial cash invested.
-17.44%
Cash On Cash
2.62%
Cap Rate
0.41
DSCR
$5,559
Rent
-$3,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,559 income − $9,160 expenses = $3,601 out of pocket
Investment Breakdown
|
Purchase Price
$1094k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,941
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,559
Total Expenses
$9,160
Mortgage P&I
104%
$5,768
Property Taxes
20%
$1,118
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611