Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.17% first-year return on $255k initial cash invested.
-9.17%
Cash On Cash
4.94%
Cap Rate
0.75
DSCR
$10,113
Rent
-$1,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,113 income − $12,060 expenses = $1,947 out of pocket
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,269
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,113
Total Expenses
$12,060
Mortgage P&I
61%
$6,184
Property Taxes
18%
$1,772
Home Insurance
7%
$665
HOA
0%
$0
Property Management
12%
$1,214
CapEx
4%
$405
Vacancy
3%
$303
Maintenance
4%
$405
Other
11%
$1,112