Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.6% first-year return on $249k initial cash invested.
-14.6%
Cash On Cash
3.27%
Cap Rate
0.52
DSCR
$6,352
Rent
-$3,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,352 income − $9,381 expenses = $3,029 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,995
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,352
Total Expenses
$9,381
Mortgage P&I
91%
$5,774
Property Taxes
17%
$1,067
Home Insurance
6%
$380
HOA
0%
$0
Property Management
12%
$762
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699