Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.97% first-year return on $251k initial cash invested.
-7.97%
Cash On Cash
4.88%
Cap Rate
0.77
DSCR
$7,666
Rent
-$1,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,666 income − $9,331 expenses = $1,665 out of pocket
Investment Breakdown
|
Purchase Price
$1108k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,084
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,666
Total Expenses
$9,331
Mortgage P&I
77%
$5,870
Property Taxes
6%
$452
Home Insurance
5%
$402
HOA
0%
$0
Property Management
12%
$920
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$843