Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14% first-year return on $253k initial cash invested.
-14%
Cash On Cash
3.95%
Cap Rate
0.58
DSCR
$7,252
Rent
-$2,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,252 income − $10,205 expenses = $2,953 out of pocket
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,199
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,252
Total Expenses
$10,205
Mortgage P&I
88%
$6,347
Property Taxes
14%
$997
Home Insurance
5%
$395
HOA
0%
$0
Property Management
12%
$870
CapEx
4%
$290
Vacancy
3%
$218
Maintenance
4%
$290
Other
11%
$798