Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.16% first-year return on $249k initial cash invested.
-18.16%
Cash On Cash
2.33%
Cap Rate
0.37
DSCR
$4,317
Rent
-$3,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,317 income − $8,085 expenses = $3,768 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,317
Total Expenses
$8,085
Mortgage P&I
133%
$5,735
Property Taxes
11%
$496
Home Insurance
9%
$385
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475