Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.6% first-year return on $255k initial cash invested.
-17.6%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$5,290
Rent
-$3,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,290 income − $9,024 expenses = $3,734 out of pocket
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,267
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,290
Total Expenses
$9,024
Mortgage P&I
107%
$5,643
Property Taxes
22%
$1,179
Home Insurance
8%
$402
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582