Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.85% first-year return on $251k initial cash invested.
-5.85%
Cash On Cash
5.24%
Cap Rate
0.84
DSCR
$7,870
Rent
-$1,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,870 income − $9,094 expenses = $1,224 out of pocket
Investment Breakdown
|
Purchase Price
$1111k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,107
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,870
Total Expenses
$9,094
Mortgage P&I
73%
$5,763
Property Taxes
3%
$200
Home Insurance
6%
$455
HOA
0%
$0
Property Management
12%
$944
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$866