Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.37% first-year return on $255k initial cash invested.
-15.37%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$5,462
Rent
-$3,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,462 income − $8,724 expenses = $3,262 out of pocket
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,274
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,462
Total Expenses
$8,724
Mortgage P&I
103%
$5,627
Property Taxes
15%
$798
Home Insurance
8%
$418
HOA
0%
$25
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$601