Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.79% first-year return on $251k initial cash invested.
-8.79%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$7,766
Rent
-$1,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,766 income − $9,604 expenses = $1,838 out of pocket
Investment Breakdown
|
Purchase Price
$1109k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,091
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,766
Total Expenses
$9,604
Mortgage P&I
72%
$5,559
Property Taxes
8%
$615
Home Insurance
6%
$454
HOA
4%
$335
Property Management
12%
$932
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$854