Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.83% first-year return on $251k initial cash invested.
-14.83%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$5,792
Rent
-$3,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,792 income − $8,895 expenses = $3,103 out of pocket
Investment Breakdown
|
Purchase Price
$1110k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,096
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,792
Total Expenses
$8,895
Mortgage P&I
96%
$5,558
Property Taxes
18%
$1,017
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637