Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.11% first-year return on $249k initial cash invested.
-6.11%
Cash On Cash
5.07%
Cap Rate
0.83
DSCR
$8,338
Rent
-$1,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,338 income − $9,605 expenses = $1,267 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
$8,338
Total Expenses
$9,605
Mortgage P&I
67%
$5,585
Property Taxes
10%
$799
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$1,001
CapEx
4%
$334
Vacancy
3%
$250
Maintenance
4%
$334
Other
11%
$917