Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.4% first-year return on $249k initial cash invested.
-22.4%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$2,918
Rent
-$4,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,918 income − $7,562 expenses = $4,644 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,918
Total Expenses
$7,562
Mortgage P&I
189%
$5,521
Property Taxes
22%
$638
Home Insurance
13%
$385
HOA
1%
$25
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321