Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.91% first-year return on $251k initial cash invested.
-16.91%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$4,414
Rent
-$3,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,414 income − $7,953 expenses = $3,539 out of pocket
Investment Breakdown
|
Purchase Price
$1110k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,100
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,414
Total Expenses
$7,953
Mortgage P&I
125%
$5,518
Property Taxes
12%
$531
Home Insurance
9%
$402
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$132
Maintenance
4%
$177
Other
11%
$486