Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.14% first-year return on $247k initial cash invested.
-16.14%
Cash On Cash
2.73%
Cap Rate
0.44
DSCR
$4,880
Rent
-$3,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,880 income − $8,208 expenses = $3,328 out of pocket
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,880
Total Expenses
$8,208
Mortgage P&I
115%
$5,623
Property Taxes
10%
$466
Home Insurance
8%
$401
HOA
1%
$59
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537