Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.89% first-year return on $249k initial cash invested.
-15.89%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$4,509
Rent
-$3,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,509 income − $7,806 expenses = $3,297 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,509
Total Expenses
$7,806
Mortgage P&I
125%
$5,630
Property Taxes
6%
$259
Home Insurance
9%
$385
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496