Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.98% first-year return on $255k initial cash invested.
-16.98%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$4,124
Rent
-$3,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,124 income − $7,732 expenses = $3,608 out of pocket
Investment Breakdown
|
Purchase Price
$1129k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,286
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,124
Total Expenses
$7,732
Mortgage P&I
138%
$5,685
Property Taxes
5%
$226
Home Insurance
10%
$418
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454