Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.81% first-year return on $249k initial cash invested.
-21.81%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$3,012
Rent
-$4,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,012 income − $7,538 expenses = $4,526 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
$3,012
Total Expenses
$7,538
Mortgage P&I
184%
$5,539
Property Taxes
20%
$592
Home Insurance
13%
$385
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331