Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.56% first-year return on $249k initial cash invested.
-19.56%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$3,507
Rent
-$4,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,507 income − $7,565 expenses = $4,058 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,507
Total Expenses
$7,565
Mortgage P&I
157%
$5,510
Property Taxes
14%
$478
Home Insurance
11%
$385
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386