Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.97% first-year return on $251k initial cash invested.
-18.97%
Cash On Cash
2.68%
Cap Rate
0.4
DSCR
$4,833
Rent
-$3,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,833 income − $8,804 expenses = $3,971 out of pocket
Investment Breakdown
|
Purchase Price
$1110k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,102
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,833
Total Expenses
$8,804
Mortgage P&I
130%
$6,260
Property Taxes
10%
$490
Home Insurance
9%
$411
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532