Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.74% first-year return on $252k initial cash invested.
-9.74%
Cash On Cash
4.06%
Cap Rate
0.68
DSCR
$7,538
Rent
-$2,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,538 income − $9,584 expenses = $2,046 out of pocket
Investment Breakdown
|
Purchase Price
$1114k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,142
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,538
Total Expenses
$9,584
Mortgage P&I
73%
$5,510
Property Taxes
14%
$1,092
Home Insurance
6%
$418
HOA
0%
$0
Property Management
12%
$905
CapEx
4%
$302
Vacancy
3%
$226
Maintenance
4%
$302
Other
11%
$829