Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.17% first-year return on $254k initial cash invested.
-11.17%
Cash On Cash
3.66%
Cap Rate
0.62
DSCR
$6,702
Rent
-$2,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,702 income − $9,063 expenses = $2,361 out of pocket
Investment Breakdown
|
Purchase Price
$1123k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,225
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,702
Total Expenses
$9,063
Mortgage P&I
82%
$5,517
Property Taxes
14%
$918
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$804
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$737