Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.47% first-year return on $249k initial cash invested.
-23.47%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$4,734
Rent
-$4,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,734 income − $9,605 expenses = $4,871 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,734
Total Expenses
$9,605
Mortgage P&I
119%
$5,631
Property Taxes
42%
$1,980
Home Insurance
8%
$385
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521