Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.69% first-year return on $249k initial cash invested.
-13.69%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$6,176
Rent
-$2,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,176 income − $9,017 expenses = $2,841 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
$6,176
Total Expenses
$9,017
Mortgage P&I
89%
$5,515
Property Taxes
16%
$964
Home Insurance
6%
$385
HOA
1%
$54
Property Management
12%
$741
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$679