Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.3% first-year return on $254k initial cash invested.
-12.3%
Cash On Cash
4.06%
Cap Rate
0.62
DSCR
$6,150
Rent
-$2,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,150 income − $8,751 expenses = $2,601 out of pocket
Investment Breakdown
|
Purchase Price
$1122k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$224k
Closing costs
1%
$11,223
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,150
Total Expenses
$8,751
Mortgage P&I
100%
$6,150
Property Taxes
2%
$98
Home Insurance
7%
$413
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676