Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.75% first-year return on $249k initial cash invested.
-9.75%
Cash On Cash
4.02%
Cap Rate
0.68
DSCR
$7,047
Rent
-$2,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,047 income − $9,073 expenses = $2,026 out of pocket
Investment Breakdown
|
Purchase Price
$1102k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,017
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,047
Total Expenses
$9,073
Mortgage P&I
77%
$5,436
Property Taxes
13%
$900
Home Insurance
5%
$341
HOA
0%
$0
Property Management
12%
$846
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775