Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.61% first-year return on $249k initial cash invested.
-15.61%
Cash On Cash
3.56%
Cap Rate
0.52
DSCR
$6,764
Rent
-$3,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,764 income − $10,003 expenses = $3,239 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
7.6%
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
$6,764
Total Expenses
$10,003
Mortgage P&I
92%
$6,235
Property Taxes
16%
$1,082
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$812
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$744