Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.5% first-year return on $253k initial cash invested.
-20.5%
Cash On Cash
1.85%
Cap Rate
0.29
DSCR
$3,747
Rent
-$4,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,747 income − $8,071 expenses = $4,324 out of pocket
Investment Breakdown
|
Purchase Price
$1119k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,193
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,747
Total Expenses
$8,071
Mortgage P&I
158%
$5,904
Property Taxes
13%
$482
Home Insurance
11%
$411
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412