Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.13% first-year return on $252k initial cash invested.
-9.13%
Cash On Cash
4.45%
Cap Rate
0.72
DSCR
$8,073
Rent
-$1,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,073 income − $9,990 expenses = $1,917 out of pocket
Investment Breakdown
|
Purchase Price
$1114k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,143
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,073
Total Expenses
$9,990
Mortgage P&I
71%
$5,726
Property Taxes
14%
$1,134
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$969
CapEx
4%
$323
Vacancy
3%
$242
Maintenance
4%
$323
Other
11%
$888