Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.54% first-year return on $251k initial cash invested.
-15.54%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$5,532
Rent
-$3,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,532 income − $8,785 expenses = $3,253 out of pocket
Investment Breakdown
|
Purchase Price
$1111k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,106
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,532
Total Expenses
$8,785
Mortgage P&I
101%
$5,583
Property Taxes
16%
$910
Home Insurance
7%
$411
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609