Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.65% first-year return on $251k initial cash invested.
-14.65%
Cash On Cash
3.29%
Cap Rate
0.52
DSCR
$6,915
Rent
-$3,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,915 income − $9,980 expenses = $3,065 out of pocket
Investment Breakdown
|
Purchase Price
$1110k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,099
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,915
Total Expenses
$9,980
Mortgage P&I
84%
$5,832
Property Taxes
18%
$1,253
Home Insurance
7%
$450
HOA
1%
$93
Property Management
12%
$830
CapEx
4%
$277
Vacancy
3%
$207
Maintenance
4%
$277
Other
11%
$761