Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.34% first-year return on $252k initial cash invested.
-11.34%
Cash On Cash
4.29%
Cap Rate
0.66
DSCR
$7,784
Rent
-$2,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,784 income − $10,165 expenses = $2,381 out of pocket
Investment Breakdown
|
Purchase Price
$1114k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,141
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,784
Total Expenses
$10,165
Mortgage P&I
78%
$6,052
Property Taxes
14%
$1,082
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$934
CapEx
4%
$311
Vacancy
3%
$234
Maintenance
4%
$311
Other
11%
$856