Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.09% first-year return on $253k initial cash invested.
-12.09%
Cash On Cash
4.28%
Cap Rate
0.64
DSCR
$8,468
Rent
-$2,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,468 income − $11,020 expenses = $2,552 out of pocket
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,204
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,468
Total Expenses
$11,020
Mortgage P&I
73%
$6,208
Property Taxes
14%
$1,165
Home Insurance
5%
$418
HOA
4%
$350
Property Management
12%
$1,016
CapEx
4%
$339
Vacancy
3%
$254
Maintenance
4%
$339
Other
11%
$931