Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.49% first-year return on $249k initial cash invested.
-22.49%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$3,676
Rent
-$4,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,676 income − $8,338 expenses = $4,662 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,676
Total Expenses
$8,338
Mortgage P&I
153%
$5,623
Property Taxes
29%
$1,081
Home Insurance
10%
$385
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404