Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.69% first-year return on $254k initial cash invested.
-16.69%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$4,234
Rent
-$3,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,234 income − $7,759 expenses = $3,525 out of pocket
Investment Breakdown
|
Purchase Price
$1122k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$224k
Closing costs
1%
$11,215
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,234
Total Expenses
$7,759
Mortgage P&I
135%
$5,695
Property Taxes
5%
$209
Home Insurance
10%
$416
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466