Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.43% first-year return on $252k initial cash invested.
-15.43%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$5,268
Rent
-$3,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,268 income − $8,505 expenses = $3,237 out of pocket
Investment Breakdown
|
Purchase Price
$1113k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,129
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,268
Total Expenses
$8,505
Mortgage P&I
105%
$5,542
Property Taxes
15%
$775
Home Insurance
8%
$397
HOA
0%
$0
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579