Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.84% first-year return on $253k initial cash invested.
-16.84%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$5,338
Rent
-$3,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,338 income − $8,885 expenses = $3,547 out of pocket
Investment Breakdown
|
Purchase Price
$1118k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,180
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,338
Total Expenses
$8,885
Mortgage P&I
106%
$5,649
Property Taxes
19%
$1,018
Home Insurance
8%
$402
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$587