Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.46% first-year return on $253k initial cash invested.
-7.46%
Cash On Cash
4.65%
Cap Rate
0.77
DSCR
$7,674
Rent
-$1,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,674 income − $9,245 expenses = $1,571 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%
$11,181
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,674
Total Expenses
$9,245
Mortgage P&I
73%
$5,599
Property Taxes
8%
$638
Home Insurance
5%
$399
HOA
0%
$0
Property Management
12%
$921
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$844