Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.91% first-year return on $249k initial cash invested.
-21.91%
Cash On Cash
1.76%
Cap Rate
0.27
DSCR
$3,624
Rent
-$4,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,624 income − $8,171 expenses = $4,547 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
$3,624
Total Expenses
$8,171
Mortgage P&I
166%
$6,013
Property Taxes
15%
$540
Home Insurance
11%
$385
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399