Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.67% first-year return on $254k initial cash invested.
-8.67%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$7,156
Rent
-$1,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,156 income − $8,993 expenses = $1,837 out of pocket
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.4%
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
$7,156
Total Expenses
$8,993
Mortgage P&I
79%
$5,625
Property Taxes
8%
$541
Home Insurance
6%
$394
HOA
0%
$0
Property Management
12%
$859
CapEx
4%
$286
Vacancy
3%
$215
Maintenance
4%
$286
Other
11%
$787