Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.31% first-year return on $249k initial cash invested.
-0.31%
Cash On Cash
6.05%
Cap Rate
1.06
DSCR
$8,900
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,900 income − $8,965 expenses = $65 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.0%
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
$8,900
Total Expenses
$8,965
Mortgage P&I
59%
$5,252
Property Taxes
3%
$302
Home Insurance
4%
$385
HOA
0%
$0
Property Management
12%
$1,068
CapEx
4%
$356
Vacancy
3%
$267
Maintenance
4%
$356
Other
11%
$979