Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.11% first-year return on $254k initial cash invested.
-13.11%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$6,558
Rent
-$2,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,558 income − $9,338 expenses = $2,780 out of pocket
Investment Breakdown
|
Purchase Price
$1126k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,259
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,558
Total Expenses
$9,338
Mortgage P&I
87%
$5,715
Property Taxes
15%
$964
Home Insurance
6%
$420
HOA
0%
$10
Property Management
12%
$787
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$721