Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.88% first-year return on $253k initial cash invested.
-17.88%
Cash On Cash
2.56%
Cap Rate
0.4
DSCR
$5,650
Rent
-$3,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,650 income − $9,423 expenses = $3,773 out of pocket
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,202
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,650
Total Expenses
$9,423
Mortgage P&I
105%
$5,936
Property Taxes
18%
$1,014
Home Insurance
7%
$406
HOA
3%
$145
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622