Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.58% first-year return on $253k initial cash invested.
-22.58%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$3,488
Rent
-$4,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $8,249 expenses = $4,761 out of pocket
Investment Breakdown
|
Purchase Price
$1119k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,193
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,488
Total Expenses
$8,249
Mortgage P&I
160%
$5,571
Property Taxes
26%
$913
Home Insurance
17%
$577
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384