Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.01% first-year return on $253k initial cash invested.
-15.01%
Cash On Cash
2.76%
Cap Rate
0.47
DSCR
$5,912
Rent
-$3,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,912 income − $9,080 expenses = $3,168 out of pocket
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,206
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,912
Total Expenses
$9,080
Mortgage P&I
93%
$5,510
Property Taxes
21%
$1,212
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650