Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.44% first-year return on $249k initial cash invested.
-16.44%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$4,634
Rent
-$3,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,634 income − $8,046 expenses = $3,412 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,634
Total Expenses
$8,046
Mortgage P&I
118%
$5,449
Property Taxes
14%
$637
Home Insurance
8%
$385
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510