Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.09% first-year return on $249k initial cash invested.
-16.09%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$5,972
Rent
-$3,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,972 income − $9,310 expenses = $3,338 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%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,972
Total Expenses
$9,310
Mortgage P&I
93%
$5,542
Property Taxes
16%
$972
Home Insurance
6%
$385
HOA
6%
$380
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657