Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.26% first-year return on $253k initial cash invested.
-10.26%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$7,042
Rent
-$2,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,042 income − $9,202 expenses = $2,160 out of pocket
Investment Breakdown
|
Purchase Price
$1117k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$223k
Closing costs
1%
$11,173
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,042
Total Expenses
$9,202
Mortgage P&I
80%
$5,657
Property Taxes
10%
$730
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$845
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775