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 $252k initial cash invested.
-10.71%
Cash On Cash
3.93%
Cap Rate
0.65
DSCR
$7,098
Rent
-$2,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,098 income − $9,350 expenses = $2,252 out of pocket
Investment Breakdown
|
Purchase Price
$1116k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,158
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,098
Total Expenses
$9,350
Mortgage P&I
79%
$5,622
Property Taxes
14%
$969
Home Insurance
5%
$345
HOA
0%
$0
Property Management
12%
$852
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$781