Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.86% first-year return on $249k initial cash invested.
-20.86%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$4,034
Rent
-$4,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,034 income − $8,362 expenses = $4,328 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
$4,034
Total Expenses
$8,362
Mortgage P&I
139%
$5,625
Property Taxes
24%
$981
Home Insurance
10%
$385
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444