Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.92% first-year return on $252k initial cash invested.
-16.92%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$5,296
Rent
-$3,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,296 income − $8,846 expenses = $3,550 out of pocket
Investment Breakdown
|
Purchase Price
$1114k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,135
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,296
Total Expenses
$8,846
Mortgage P&I
107%
$5,658
Property Taxes
18%
$975
Home Insurance
8%
$411
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583