Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.8% first-year return on $249k initial cash invested.
-17.8%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$3,807
Rent
-$3,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,807 income − $7,500 expenses = $3,693 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,807
Total Expenses
$7,500
Mortgage P&I
146%
$5,543
Property Taxes
7%
$278
Home Insurance
10%
$385
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419