Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.81% first-year return on $251k initial cash invested.
-1.81%
Cash On Cash
6.02%
Cap Rate
1
DSCR
$9,477
Rent
-$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,477 income − $9,855 expenses = $378 out of pocket
Investment Breakdown
|
Purchase Price
$1109k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,094
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,477
Total Expenses
$9,855
Mortgage P&I
59%
$5,561
Property Taxes
7%
$672
Home Insurance
4%
$401
HOA
0%
$0
Property Management
12%
$1,137
CapEx
4%
$379
Vacancy
3%
$284
Maintenance
4%
$379
Other
11%
$1,042