Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.53% first-year return on $255k initial cash invested.
-12.53%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$6,328
Rent
-$2,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,328 income − $8,989 expenses = $2,661 out of pocket
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,274
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,328
Total Expenses
$8,989
Mortgage P&I
88%
$5,578
Property Taxes
10%
$646
Home Insurance
6%
$402
HOA
3%
$212
Property Management
12%
$759
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$696