Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.7% first-year return on $249k initial cash invested.
-19.7%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$4,286
Rent
-$4,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,286 income − $8,373 expenses = $4,087 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
$4,286
Total Expenses
$8,373
Mortgage P&I
130%
$5,560
Property Taxes
23%
$972
Home Insurance
9%
$385
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$471