Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.89% first-year return on $253k initial cash invested.
-10.89%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$7,178
Rent
-$2,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,178 income − $9,476 expenses = $2,298 out of pocket
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,198
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,178
Total Expenses
$9,476
Mortgage P&I
78%
$5,621
Property Taxes
11%
$786
Home Insurance
5%
$394
HOA
3%
$235
Property Management
12%
$861
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$790