Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.43% first-year return on $254k initial cash invested.
-16.43%
Cash On Cash
2.73%
Cap Rate
0.44
DSCR
$5,490
Rent
-$3,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,490 income − $8,971 expenses = $3,481 out of pocket
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,251
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,490
Total Expenses
$8,971
Mortgage P&I
106%
$5,824
Property Taxes
14%
$791
Home Insurance
7%
$385
HOA
2%
$103
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604