Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.49% first-year return on $249k initial cash invested.
-19.49%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$4,628
Rent
-$4,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,628 income − $8,667 expenses = $4,039 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,985
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,628
Total Expenses
$8,667
Mortgage P&I
118%
$5,483
Property Taxes
27%
$1,227
Home Insurance
8%
$384
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509