Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.2% first-year return on $251k initial cash invested.
-12.2%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$7,098
Rent
-$2,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,098 income − $9,646 expenses = $2,548 out of pocket
Investment Breakdown
|
Purchase Price
$1107k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$221k
Closing costs
1%
$11,073
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,098
Total Expenses
$9,646
Mortgage P&I
79%
$5,575
Property Taxes
16%
$1,120
Home Insurance
6%
$402
HOA
2%
$135
Property Management
12%
$852
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$781