Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.08% first-year return on $249k initial cash invested.
-11.08%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$5,955
Rent
-$2,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,955 income − $8,255 expenses = $2,300 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
$5,955
Total Expenses
$8,255
Mortgage P&I
93%
$5,541
Property Taxes
5%
$304
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$715
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655