Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.86% first-year return on $249k initial cash invested.
-11.86%
Cash On Cash
3.96%
Cap Rate
0.62
DSCR
$5,998
Rent
-$2,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,998 income − $8,458 expenses = $2,460 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
7.0%
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
$5,998
Total Expenses
$8,458
Mortgage P&I
98%
$5,849
Property Taxes
2%
$130
Home Insurance
6%
$385
HOA
1%
$54
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660