Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.31% first-year return on $249k initial cash invested.
-17.31%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$5,100
Rent
-$3,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,100 income − $8,692 expenses = $3,592 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.2%
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
$5,100
Total Expenses
$8,692
Mortgage P&I
106%
$5,384
Property Taxes
23%
$1,189
Home Insurance
8%
$385
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561