Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.36% first-year return on $254k initial cash invested.
-20.36%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$4,412
Rent
-$4,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,412 income − $8,725 expenses = $4,313 out of pocket
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,412
Total Expenses
$8,725
Mortgage P&I
129%
$5,701
Property Taxes
26%
$1,132
Home Insurance
9%
$394
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485