Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.18% first-year return on $249k initial cash invested.
-19.18%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$3,480
Rent
-$3,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,480 income − $7,460 expenses = $3,980 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
$3,480
Total Expenses
$7,460
Mortgage P&I
156%
$5,440
Property Taxes
4%
$146
Home Insurance
11%
$385
HOA
9%
$306
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383