Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.02% first-year return on $254k initial cash invested.
-16.02%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$4,887
Rent
-$3,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,887 income − $8,281 expenses = $3,394 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
$4,887
Total Expenses
$8,281
Mortgage P&I
116%
$5,669
Property Taxes
11%
$557
Home Insurance
8%
$394
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$147
Maintenance
4%
$195
Other
11%
$538