Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.34% first-year return on $249k initial cash invested.
-15.34%
Cash On Cash
3.15%
Cap Rate
0.5
DSCR
$6,273
Rent
-$3,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,273 income − $9,454 expenses = $3,181 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,273
Total Expenses
$9,454
Mortgage P&I
93%
$5,819
Property Taxes
18%
$1,117
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$753
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$690