Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.75% first-year return on $251k initial cash invested.
-19.75%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$3,966
Rent
-$4,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,966 income − $8,103 expenses = $4,137 out of pocket
Investment Breakdown
|
Purchase Price
$1111k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,114
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,966
Total Expenses
$8,103
Mortgage P&I
142%
$5,651
Property Taxes
15%
$591
Home Insurance
10%
$402
HOA
3%
$110
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436