Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.32% first-year return on $247k initial cash invested.
-12.32%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$5,882
Rent
-$2,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,882 income − $8,417 expenses = $2,535 out of pocket
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,902
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,882
Total Expenses
$8,417
Mortgage P&I
95%
$5,563
Property Taxes
8%
$461
Home Insurance
7%
$394
HOA
0%
$0
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647