Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.47% first-year return on $251k initial cash invested.
-18.47%
Cash On Cash
2.58%
Cap Rate
0.4
DSCR
$5,634
Rent
-$3,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,634 income − $9,497 expenses = $3,863 out of pocket
Investment Breakdown
|
Purchase Price
$1109k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,093
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,634
Total Expenses
$9,497
Mortgage P&I
107%
$6,021
Property Taxes
20%
$1,115
Home Insurance
8%
$446
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$620