Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.82% first-year return on $253k initial cash invested.
-9.82%
Cash On Cash
4.08%
Cap Rate
0.68
DSCR
$7,300
Rent
-$2,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,300 income − $9,372 expenses = $2,072 out of pocket
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,205
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,300
Total Expenses
$9,372
Mortgage P&I
77%
$5,592
Property Taxes
12%
$896
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$876
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$803