Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.84% first-year return on $254k initial cash invested.
-15.84%
Cash On Cash
3.23%
Cap Rate
0.5
DSCR
$6,908
Rent
-$3,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,908 income − $10,259 expenses = $3,351 out of pocket
Investment Breakdown
|
Purchase Price
$1124k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,235
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,908
Total Expenses
$10,259
Mortgage P&I
88%
$6,103
Property Taxes
14%
$994
Home Insurance
6%
$394
HOA
6%
$420
Property Management
12%
$829
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$760