Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.41% first-year return on $249k initial cash invested.
-19.41%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$2,990
Rent
-$4,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,990 income − $7,017 expenses = $4,027 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,990
Total Expenses
$7,017
Mortgage P&I
182%
$5,454
Property Taxes
5%
$160
Home Insurance
13%
$385
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329