Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.28% first-year return on $249k initial cash invested.
-17.28%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$4,040
Rent
-$3,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,040 income − $7,629 expenses = $3,589 out of pocket
Investment Breakdown
|
Purchase Price
$1101k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,012
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,040
Total Expenses
$7,629
Mortgage P&I
135%
$5,453
Property Taxes
9%
$364
Home Insurance
8%
$313
HOA
3%
$125
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$444