Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.22% first-year return on $249k initial cash invested.
-12.22%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$6,016
Rent
-$2,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,016 income − $8,550 expenses = $2,534 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,991
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,016
Total Expenses
$8,550
Mortgage P&I
89%
$5,342
Property Taxes
13%
$777
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$722
CapEx
4%
$241
Vacancy
3%
$180
Maintenance
4%
$241
Other
11%
$662