Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.64% first-year return on $249k initial cash invested.
-5.64%
Cash On Cash
5.4%
Cap Rate
0.85
DSCR
$7,828
Rent
-$1,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,828 income − $8,999 expenses = $1,171 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.9%
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
$7,828
Total Expenses
$8,999
Mortgage P&I
74%
$5,806
Property Taxes
2%
$147
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$939
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$861