Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.06% first-year return on $249k initial cash invested.
-5.06%
Cash On Cash
5.11%
Cap Rate
0.86
DSCR
$7,515
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,515 income − $8,564 expenses = $1,049 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,515
Total Expenses
$8,564
Mortgage P&I
72%
$5,432
Property Taxes
3%
$191
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$902
CapEx
4%
$301
Vacancy
3%
$225
Maintenance
4%
$301
Other
11%
$827