Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.54% first-year return on $251k initial cash invested.
-17.54%
Cash On Cash
2.47%
Cap Rate
0.4
DSCR
$5,450
Rent
-$3,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,450 income − $9,115 expenses = $3,665 out of pocket
Investment Breakdown
|
Purchase Price
$1109k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,085
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,450
Total Expenses
$9,115
Mortgage P&I
105%
$5,728
Property Taxes
21%
$1,131
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600