Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.39% first-year return on $251k initial cash invested.
-7.39%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$7,280
Rent
-$1,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,280 income − $8,827 expenses = $1,547 out of pocket
Investment Breakdown
|
Purchase Price
$1111k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,111
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,280
Total Expenses
$8,827
Mortgage P&I
76%
$5,552
Property Taxes
4%
$324
Home Insurance
5%
$399
HOA
1%
$77
Property Management
12%
$874
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$801