Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.21% first-year return on $249k initial cash invested.
-19.21%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$3,518
Rent
-$3,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,518 income − $7,505 expenses = $3,987 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,518
Total Expenses
$7,505
Mortgage P&I
156%
$5,476
Property Taxes
13%
$447
Home Insurance
11%
$385
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387