Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.95% first-year return on $249k initial cash invested.
-10.95%
Cash On Cash
3.72%
Cap Rate
0.63
DSCR
$6,260
Rent
-$2,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,260 income − $8,535 expenses = $2,275 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%
$11,018
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,260
Total Expenses
$8,535
Mortgage P&I
87%
$5,439
Property Taxes
5%
$293
Home Insurance
6%
$402
HOA
4%
$273
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$689