Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.32% first-year return on $255k initial cash invested.
-16.32%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$5,858
Rent
-$3,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,858 income − $9,328 expenses = $3,470 out of pocket
Investment Breakdown
|
Purchase Price
$1129k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,294
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,858
Total Expenses
$9,328
Mortgage P&I
98%
$5,715
Property Taxes
21%
$1,220
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644