Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.12% first-year return on $247k initial cash invested.
-16.12%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$5,374
Rent
-$3,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,374 income − $8,689 expenses = $3,315 out of pocket
Investment Breakdown
|
Purchase Price
$1089k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,893
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,374
Total Expenses
$8,689
Mortgage P&I
100%
$5,362
Property Taxes
21%
$1,116
Home Insurance
7%
$384
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591