Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.58% first-year return on $249k initial cash invested.
-17.58%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$3,448
Rent
-$3,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,448 income − $7,096 expenses = $3,648 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,448
Total Expenses
$7,096
Mortgage P&I
158%
$5,445
Property Taxes
3%
$94
Home Insurance
11%
$385
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379