Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.38% first-year return on $249k initial cash invested.
-24.38%
Cash On Cash
1.2%
Cap Rate
0.18
DSCR
$4,395
Rent
-$5,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,395 income − $9,454 expenses = $5,059 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,395
Total Expenses
$9,454
Mortgage P&I
136%
$5,982
Property Taxes
22%
$972
Home Insurance
9%
$385
HOA
14%
$621
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483