Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.84% first-year return on $249k initial cash invested.
-21.84%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$3,066
Rent
-$4,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,066 income − $7,595 expenses = $4,529 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,066
Total Expenses
$7,595
Mortgage P&I
182%
$5,580
Property Taxes
19%
$587
Home Insurance
13%
$385
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337