Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.2% first-year return on $249k initial cash invested.
-10.2%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$6,285
Rent
-$2,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,285 income − $8,402 expenses = $2,117 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,998
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,285
Total Expenses
$8,402
Mortgage P&I
88%
$5,542
Property Taxes
5%
$339
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$754
CapEx
4%
$251
Vacancy
3%
$189
Maintenance
4%
$251
Other
11%
$691