Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.99% first-year return on $254k initial cash invested.
-13.99%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$5,858
Rent
-$2,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,858 income − $8,817 expenses = $2,959 out of pocket
Investment Breakdown
|
Purchase Price
$1123k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,226
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,858
Total Expenses
$8,817
Mortgage P&I
96%
$5,625
Property Taxes
14%
$799
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644