Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.29% first-year return on $253k initial cash invested.
-17.29%
Cash On Cash
2.56%
Cap Rate
0.42
DSCR
$8,440
Rent
-$3,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,440 income − $12,090 expenses = $3,650 out of pocket
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,207
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,440
Total Expenses
$12,090
Mortgage P&I
68%
$5,703
Property Taxes
15%
$1,280
Home Insurance
5%
$411
HOA
22%
$1,826
Property Management
12%
$1,013
CapEx
4%
$338
Vacancy
3%
$253
Maintenance
4%
$338
Other
11%
$928