Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.1% first-year return on $253k initial cash invested.
-14.1%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$4,878
Rent
-$2,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,878 income − $7,847 expenses = $2,969 out of pocket
Investment Breakdown
|
Purchase Price
$1118k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,177
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,878
Total Expenses
$7,847
Mortgage P&I
115%
$5,612
Property Taxes
3%
$159
Home Insurance
9%
$418
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537