Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.35% first-year return on $254k initial cash invested.
-18.35%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$4,216
Rent
-$3,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,216 income − $8,104 expenses = $3,888 out of pocket
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,216
Total Expenses
$8,104
Mortgage P&I
135%
$5,712
Property Taxes
13%
$562
Home Insurance
9%
$394
HOA
0%
$2
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464