Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.56% first-year return on $252k initial cash invested.
-24.56%
Cash On Cash
0.77%
Cap Rate
0.12
DSCR
$3,644
Rent
-$5,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,644 income − $8,793 expenses = $5,149 out of pocket
Investment Breakdown
|
Purchase Price
$1112k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$222k
Closing costs
1%
$11,124
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,644
Total Expenses
$8,793
Mortgage P&I
157%
$5,716
Property Taxes
27%
$968
Home Insurance
11%
$402
HOA
13%
$468
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401