Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.66% first-year return on $254k initial cash invested.
-12.66%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$6,402
Rent
-$2,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,402 income − $9,078 expenses = $2,676 out of pocket
Investment Breakdown
|
Purchase Price
$1122k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$224k
Closing costs
1%
$11,224
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,402
Total Expenses
$9,078
Mortgage P&I
87%
$5,544
Property Taxes
12%
$766
Home Insurance
7%
$472
HOA
2%
$120
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704