Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.96% first-year return on $251k initial cash invested.
-5.96%
Cash On Cash
5.34%
Cap Rate
0.85
DSCR
$8,889
Rent
-$1,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,889 income − $10,135 expenses = $1,246 out of pocket
Investment Breakdown
|
Purchase Price
$1108k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,081
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,889
Total Expenses
$10,135
Mortgage P&I
66%
$5,824
Property Taxes
9%
$799
Home Insurance
5%
$488
HOA
0%
$0
Property Management
12%
$1,067
CapEx
4%
$356
Vacancy
3%
$267
Maintenance
4%
$356
Other
11%
$978