Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.12% first-year return on $249k initial cash invested.
-14.12%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$6,252
Rent
-$2,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,252 income − $9,181 expenses = $2,929 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
$6,252
Total Expenses
$9,181
Mortgage P&I
89%
$5,552
Property Taxes
18%
$1,118
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688