Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.89% first-year return on $251k initial cash invested.
-5.89%
Cash On Cash
5.15%
Cap Rate
0.85
DSCR
$9,628
Rent
-$1,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,628 income − $10,858 expenses = $1,230 out of pocket
Investment Breakdown
|
Purchase Price
$1108k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,081
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,628
Total Expenses
$10,858
Mortgage P&I
58%
$5,603
Property Taxes
12%
$1,124
Home Insurance
9%
$858
HOA
0%
$0
Property Management
12%
$1,155
CapEx
4%
$385
Vacancy
3%
$289
Maintenance
4%
$385
Other
11%
$1,059