Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.03% first-year return on $249k initial cash invested.
-11.03%
Cash On Cash
4.16%
Cap Rate
0.66
DSCR
$7,533
Rent
-$2,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,533 income − $9,825 expenses = $2,292 out of pocket
Investment Breakdown
|
Purchase Price
$1101k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,012
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,533
Total Expenses
$9,825
Mortgage P&I
77%
$5,813
Property Taxes
14%
$1,070
Home Insurance
5%
$381
HOA
0%
$0
Property Management
12%
$904
CapEx
4%
$301
Vacancy
3%
$226
Maintenance
4%
$301
Other
11%
$829