Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.68% first-year return on $249k initial cash invested.
-11.68%
Cash On Cash
3.72%
Cap Rate
0.61
DSCR
$6,927
Rent
-$2,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,927 income − $9,348 expenses = $2,421 out of pocket
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,983
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,927
Total Expenses
$9,348
Mortgage P&I
80%
$5,547
Property Taxes
14%
$938
Home Insurance
7%
$508
HOA
0%
$0
Property Management
12%
$831
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$762