Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.12% first-year return on $251k initial cash invested.
-5.12%
Cash On Cash
5.27%
Cap Rate
0.87
DSCR
$9,304
Rent
-$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,304 income − $10,374 expenses = $1,070 out of pocket
Investment Breakdown
|
Purchase Price
$1109k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,087
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,304
Total Expenses
$10,374
Mortgage P&I
60%
$5,565
Property Taxes
13%
$1,227
Home Insurance
5%
$420
HOA
0%
$0
Property Management
12%
$1,116
CapEx
4%
$372
Vacancy
3%
$279
Maintenance
4%
$372
Other
11%
$1,023