Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.74% first-year return on $249k initial cash invested.
-22.74%
Cash On Cash
1.31%
Cap Rate
0.21
DSCR
$2,589
Rent
-$4,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $7,307 expenses = $4,718 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,589
Total Expenses
$7,307
Mortgage P&I
225%
$5,817
Property Taxes
9%
$223
Home Insurance
15%
$385
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285