Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.45% first-year return on $254k initial cash invested.
-16.45%
Cash On Cash
2.7%
Cap Rate
0.43
DSCR
$4,552
Rent
-$3,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,552 income − $8,032 expenses = $3,480 out of pocket
Investment Breakdown
|
Purchase Price
$1123k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,233
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,552
Total Expenses
$8,032
Mortgage P&I
128%
$5,829
Property Taxes
5%
$237
Home Insurance
9%
$418
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501