Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.55% first-year return on $249k initial cash invested.
-16.55%
Cash On Cash
3.1%
Cap Rate
0.47
DSCR
$5,415
Rent
-$3,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,415 income − $8,850 expenses = $3,435 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
7.3%
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
$5,415
Total Expenses
$8,850
Mortgage P&I
112%
$6,056
Property Taxes
6%
$317
Home Insurance
7%
$385
HOA
5%
$250
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$162
Maintenance
4%
$217
Other
11%
$596