Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.19% first-year return on $253k initial cash invested.
-18.19%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$3,609
Rent
-$3,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,609 income − $7,446 expenses = $3,837 out of pocket
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,609
Total Expenses
$7,446
Mortgage P&I
154%
$5,552
Property Taxes
7%
$257
Home Insurance
11%
$411
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397