Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.04% first-year return on $255k initial cash invested.
-9.04%
Cash On Cash
4.28%
Cap Rate
0.71
DSCR
$7,034
Rent
-$1,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,034 income − $8,955 expenses = $1,921 out of pocket
Investment Breakdown
|
Purchase Price
$1129k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,034
Total Expenses
$8,955
Mortgage P&I
81%
$5,671
Property Taxes
7%
$491
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$844
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$774