Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.49% first-year return on $249k initial cash invested.
-4.49%
Cash On Cash
5.37%
Cap Rate
0.89
DSCR
$7,744
Rent
-$931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,744 income − $8,675 expenses = $931 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.5%
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
$7,744
Total Expenses
$8,675
Mortgage P&I
72%
$5,548
Property Taxes
1%
$109
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$929
CapEx
4%
$310
Vacancy
3%
$232
Maintenance
4%
$310
Other
11%
$852