Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.44% first-year return on $249k initial cash invested.
-17.44%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$4,998
Rent
-$3,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,998 income − $8,614 expenses = $3,616 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,998
Total Expenses
$8,614
Mortgage P&I
110%
$5,503
Property Taxes
21%
$1,026
Home Insurance
8%
$385
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550