Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.94% first-year return on $256k initial cash invested.
-4.94%
Cash On Cash
5.25%
Cap Rate
0.87
DSCR
$8,500
Rent
-$1,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,500 income − $9,553 expenses = $1,053 out of pocket
Investment Breakdown
|
Purchase Price
$1132k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$226k
Closing costs
1%
$11,315
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,500
Total Expenses
$9,553
Mortgage P&I
67%
$5,665
Property Taxes
7%
$596
Home Insurance
5%
$402
HOA
0%
$0
Property Management
12%
$1,020
CapEx
4%
$340
Vacancy
3%
$255
Maintenance
4%
$340
Other
11%
$935