Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.74% first-year return on $254k initial cash invested.
-18.74%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$5,841
Rent
-$3,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,841 income − $9,811 expenses = $3,970 out of pocket
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,841
Total Expenses
$9,811
Mortgage P&I
98%
$5,696
Property Taxes
26%
$1,516
Home Insurance
7%
$394
HOA
4%
$218
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643