Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.29% first-year return on $251k initial cash invested.
-13.29%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$5,614
Rent
-$2,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,614 income − $8,398 expenses = $2,784 out of pocket
Investment Breakdown
|
Purchase Price
$1111k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,110
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,614
Total Expenses
$8,398
Mortgage P&I
99%
$5,545
Property Taxes
8%
$422
Home Insurance
7%
$402
HOA
2%
$119
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$168
Maintenance
4%
$225
Other
11%
$618