Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.98% first-year return on $249k initial cash invested.
-15.98%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$5,000
Rent
-$3,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,000 income − $8,316 expenses = $3,316 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
$5,000
Total Expenses
$8,316
Mortgage P&I
112%
$5,585
Property Taxes
13%
$646
Home Insurance
8%
$385
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550