Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.43% first-year return on $249k initial cash invested.
-11.43%
Cash On Cash
3.88%
Cap Rate
0.63
DSCR
$7,020
Rent
-$2,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,020 income − $9,392 expenses = $2,372 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,020
Total Expenses
$9,392
Mortgage P&I
80%
$5,648
Property Taxes
14%
$972
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$842
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$772