Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.99% first-year return on $251k initial cash invested.
-13.99%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$5,104
Rent
-$2,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,104 income − $8,035 expenses = $2,931 out of pocket
Investment Breakdown
|
Purchase Price
$1111k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,111
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,104
Total Expenses
$8,035
Mortgage P&I
111%
$5,656
Property Taxes
5%
$256
Home Insurance
8%
$389
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561