Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.29% first-year return on $255k initial cash invested.
-13.29%
Cash On Cash
3.44%
Cap Rate
0.56
DSCR
$6,828
Rent
-$2,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,828 income − $9,655 expenses = $2,827 out of pocket
Investment Breakdown
|
Purchase Price
$1130k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,302
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,828
Total Expenses
$9,655
Mortgage P&I
85%
$5,793
Property Taxes
17%
$1,139
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$819
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$751