Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.76% first-year return on $249k initial cash invested.
-18.76%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$4,581
Rent
-$3,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,581 income − $8,473 expenses = $3,892 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
$4,581
Total Expenses
$8,473
Mortgage P&I
122%
$5,569
Property Taxes
21%
$962
Home Insurance
8%
$385
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504