Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.1% first-year return on $249k initial cash invested.
-20.1%
Cash On Cash
2.28%
Cap Rate
0.34
DSCR
$4,492
Rent
-$4,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,492 income − $8,658 expenses = $4,166 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,985
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,492
Total Expenses
$8,658
Mortgage P&I
135%
$6,070
Property Taxes
12%
$518
Home Insurance
9%
$411
HOA
3%
$131
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494