Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.33% first-year return on $254k initial cash invested.
-16.33%
Cash On Cash
2.73%
Cap Rate
0.44
DSCR
$5,896
Rent
-$3,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,896 income − $9,356 expenses = $3,460 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%
$11,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,896
Total Expenses
$9,356
Mortgage P&I
98%
$5,779
Property Taxes
20%
$1,169
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$708
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$649