Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.22% first-year return on $249k initial cash invested.
-16.22%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$4,992
Rent
-$3,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,992 income − $8,354 expenses = $3,362 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,992
Total Expenses
$8,354
Mortgage P&I
111%
$5,563
Property Taxes
14%
$708
Home Insurance
8%
$385
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549