Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.73% first-year return on $249k initial cash invested.
-3.73%
Cash On Cash
5.58%
Cap Rate
0.93
DSCR
$9,212
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,212 income − $9,986 expenses = $774 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.4%
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
$9,212
Total Expenses
$9,986
Mortgage P&I
60%
$5,525
Property Taxes
10%
$946
Home Insurance
4%
$385
HOA
0%
$0
Property Management
12%
$1,105
CapEx
4%
$368
Vacancy
3%
$276
Maintenance
4%
$368
Other
11%
$1,013