Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.41% first-year return on $252k initial cash invested.
-11.41%
Cash On Cash
3.76%
Cap Rate
0.62
DSCR
$6,507
Rent
-$2,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,507 income − $8,906 expenses = $2,399 out of pocket
Investment Breakdown
|
Purchase Price
$1115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,154
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,507
Total Expenses
$8,906
Mortgage P&I
87%
$5,630
Property Taxes
10%
$669
Home Insurance
6%
$395
HOA
0%
$0
Property Management
12%
$781
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$716