Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.08% first-year return on $254k initial cash invested.
-8.08%
Cash On Cash
4.45%
Cap Rate
0.75
DSCR
$7,398
Rent
-$1,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,398 income − $9,104 expenses = $1,706 out of pocket
Investment Breakdown
|
Purchase Price
$1122k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$224k
Closing costs
1%
$11,215
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,398
Total Expenses
$9,104
Mortgage P&I
75%
$5,571
Property Taxes
8%
$606
Home Insurance
6%
$411
HOA
0%
$0
Property Management
12%
$888
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$814