Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.95% first-year return on $249k initial cash invested.
-12.95%
Cash On Cash
3.51%
Cap Rate
0.57
DSCR
$5,728
Rent
-$2,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,728 income − $8,415 expenses = $2,687 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,728
Total Expenses
$8,415
Mortgage P&I
99%
$5,671
Property Taxes
7%
$412
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630