Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.54% first-year return on $252k initial cash invested.
-14.54%
Cash On Cash
3.18%
Cap Rate
0.51
DSCR
$5,698
Rent
-$3,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,698 income − $8,754 expenses = $3,056 out of pocket
Investment Breakdown
|
Purchase Price
$1116k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,155
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,698
Total Expenses
$8,754
Mortgage P&I
102%
$5,787
Property Taxes
10%
$572
Home Insurance
7%
$402
HOA
1%
$55
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627