Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.79% first-year return on $252k initial cash invested.
-3.79%
Cash On Cash
5.49%
Cap Rate
0.92
DSCR
$8,730
Rent
-$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,730 income − $9,525 expenses = $795 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%
$11,144
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,730
Total Expenses
$9,525
Mortgage P&I
64%
$5,549
Property Taxes
7%
$614
Home Insurance
5%
$394
HOA
0%
$0
Property Management
12%
$1,048
CapEx
4%
$349
Vacancy
3%
$262
Maintenance
4%
$349
Other
11%
$960