Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.72% first-year return on $247k initial cash invested.
-9.72%
Cash On Cash
4.15%
Cap Rate
0.68
DSCR
$6,633
Rent
-$1,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,633 income − $8,632 expenses = $1,999 out of pocket
Investment Breakdown
|
Purchase Price
$1089k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,633
Total Expenses
$8,632
Mortgage P&I
83%
$5,497
Property Taxes
8%
$499
Home Insurance
6%
$381
HOA
0%
$0
Property Management
12%
$796
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$730