Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.22% first-year return on $249k initial cash invested.
-23.22%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$3,780
Rent
-$4,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,780 income − $8,598 expenses = $4,818 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,780
Total Expenses
$8,598
Mortgage P&I
150%
$5,659
Property Taxes
25%
$944
Home Insurance
10%
$385
HOA
9%
$325
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416