Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.68% first-year return on $254k initial cash invested.
-22.68%
Cash On Cash
1.43%
Cap Rate
0.22
DSCR
$4,380
Rent
-$4,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,380 income − $9,182 expenses = $4,802 out of pocket
Investment Breakdown
|
Purchase Price
$1124k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,244
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,380
Total Expenses
$9,182
Mortgage P&I
136%
$5,966
Property Taxes
29%
$1,290
Home Insurance
10%
$437
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482