Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.78% first-year return on $247k initial cash invested.
-18.78%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$3,858
Rent
-$3,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,858 income − $7,731 expenses = $3,873 out of pocket
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$219k
Closing costs
1%
$10,927
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,858
Total Expenses
$7,731
Mortgage P&I
142%
$5,475
Property Taxes
11%
$423
Home Insurance
10%
$402
HOA
3%
$120
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424