Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.51% first-year return on $252k initial cash invested.
-9.51%
Cash On Cash
4.43%
Cap Rate
0.71
DSCR
$7,366
Rent
-$1,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,366 income − $9,364 expenses = $1,998 out of pocket
Investment Breakdown
|
Purchase Price
$1115k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,148
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,366
Total Expenses
$9,364
Mortgage P&I
79%
$5,819
Property Taxes
10%
$762
Home Insurance
4%
$278
HOA
0%
$0
Property Management
12%
$884
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$810