Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.84% first-year return on $248k initial cash invested.
-13.84%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$5,649
Rent
-$2,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,649 income − $8,515 expenses = $2,866 out of pocket
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$220k
Closing costs
1%
$10,975
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,649
Total Expenses
$8,515
Mortgage P&I
96%
$5,436
Property Taxes
14%
$774
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621