Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.48% first-year return on $251k initial cash invested.
-18.48%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$4,191
Rent
-$3,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,191 income − $8,064 expenses = $3,873 out of pocket
Investment Breakdown
|
Purchase Price
$1112k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,116
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,191
Total Expenses
$8,064
Mortgage P&I
134%
$5,610
Property Taxes
11%
$454
Home Insurance
10%
$403
HOA
4%
$171
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461