Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.83% first-year return on $251k initial cash invested.
-13.83%
Cash On Cash
3.4%
Cap Rate
0.54
DSCR
$5,445
Rent
-$2,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,445 income − $8,343 expenses = $2,898 out of pocket
Investment Breakdown
|
Purchase Price
$1112k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,117
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,445
Total Expenses
$8,343
Mortgage P&I
107%
$5,832
Property Taxes
5%
$253
Home Insurance
7%
$407
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599