Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.25% first-year return on $253k initial cash invested.
-19.25%
Cash On Cash
2.1%
Cap Rate
0.33
DSCR
$3,882
Rent
-$4,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,882 income − $7,940 expenses = $4,058 out of pocket
Investment Breakdown
|
Purchase Price
$1119k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,191
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,882
Total Expenses
$7,940
Mortgage P&I
151%
$5,866
Property Taxes
9%
$335
Home Insurance
11%
$420
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427