Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.29% first-year return on $252k initial cash invested.
-11.29%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$6,759
Rent
-$2,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,759 income − $9,131 expenses = $2,372 out of pocket
Investment Breakdown
|
Purchase Price
$1115k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,153
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,759
Total Expenses
$9,131
Mortgage P&I
82%
$5,538
Property Taxes
13%
$894
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$811
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743