Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.45% first-year return on $249k initial cash invested.
-21.45%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$3,051
Rent
-$4,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,051 income − $7,502 expenses = $4,451 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
$3,051
Total Expenses
$7,502
Mortgage P&I
182%
$5,555
Property Taxes
17%
$524
Home Insurance
13%
$385
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336