Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.2% first-year return on $253k initial cash invested.
-14.2%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$6,162
Rent
-$2,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,162 income − $9,158 expenses = $2,996 out of pocket
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,199
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,162
Total Expenses
$9,158
Mortgage P&I
91%
$5,612
Property Taxes
15%
$935
Home Insurance
7%
$402
HOA
2%
$115
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$678