Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.49% first-year return on $253k initial cash invested.
-9.49%
Cash On Cash
4.16%
Cap Rate
0.69
DSCR
$6,974
Rent
-$1,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,974 income − $8,973 expenses = $1,999 out of pocket
Investment Breakdown
|
Purchase Price
$1118k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,183
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,974
Total Expenses
$8,973
Mortgage P&I
80%
$5,597
Property Taxes
10%
$690
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$837
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$767