Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.18% first-year return on $253k initial cash invested.
-15.18%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$5,142
Rent
-$3,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,142 income − $8,340 expenses = $3,198 out of pocket
Investment Breakdown
|
Purchase Price
$1119k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,185
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,142
Total Expenses
$8,340
Mortgage P&I
109%
$5,613
Property Taxes
11%
$560
Home Insurance
8%
$418
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566