Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.04% first-year return on $253k initial cash invested.
-17.04%
Cash On Cash
2.61%
Cap Rate
0.42
DSCR
$5,718
Rent
-$3,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,718 income − $9,310 expenses = $3,592 out of pocket
Investment Breakdown
|
Purchase Price
$1119k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,190
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,718
Total Expenses
$9,310
Mortgage P&I
101%
$5,794
Property Taxes
20%
$1,169
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$629