Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.55% first-year return on $254k initial cash invested.
-11.55%
Cash On Cash
3.92%
Cap Rate
0.63
DSCR
$7,324
Rent
-$2,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,324 income − $9,766 expenses = $2,442 out of pocket
Investment Breakdown
|
Purchase Price
$1123k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,227
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,324
Total Expenses
$9,766
Mortgage P&I
79%
$5,819
Property Taxes
14%
$1,054
Home Insurance
5%
$402
HOA
0%
$0
Property Management
12%
$879
CapEx
4%
$293
Vacancy
3%
$220
Maintenance
4%
$293
Other
11%
$806