Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.63% first-year return on $249k initial cash invested.
-24.63%
Cash On Cash
1.24%
Cap Rate
0.19
DSCR
$3,273
Rent
-$5,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,273 income − $8,384 expenses = $5,111 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,273
Total Expenses
$8,384
Mortgage P&I
187%
$6,116
Property Taxes
24%
$770
Home Insurance
12%
$385
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360