Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.71% first-year return on $254k initial cash invested.
-10.71%
Cash On Cash
4.13%
Cap Rate
0.66
DSCR
$6,564
Rent
-$2,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,564 income − $8,828 expenses = $2,264 out of pocket
Investment Breakdown
|
Purchase Price
$1122k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$224k
Closing costs
1%
$11,217
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,564
Total Expenses
$8,828
Mortgage P&I
89%
$5,857
Property Taxes
4%
$243
Home Insurance
6%
$402
HOA
1%
$93
Property Management
12%
$788
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$722