Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.78% first-year return on $245k initial cash invested.
-21.78%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$2,890
Rent
-$4,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,890 income − $7,339 expenses = $4,449 out of pocket
Investment Breakdown
|
Purchase Price
$1110k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$222k
Closing costs
1%
$11,100
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$2,890
Total Expenses
$7,339
Mortgage P&I
197%
$5,680
Property Taxes
10%
$287
Home Insurance
13%
$388
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318