Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.21% first-year return on $254k initial cash invested.
-11.21%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$5,730
Rent
-$2,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,730 income − $8,104 expenses = $2,374 out of pocket
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,248
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,730
Total Expenses
$8,104
Mortgage P&I
98%
$5,589
Property Taxes
3%
$172
Home Insurance
7%
$395
HOA
0%
$0
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630