Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.53% first-year return on $255k initial cash invested.
-16.53%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$5,362
Rent
-$3,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,362 income − $8,880 expenses = $3,518 out of pocket
Investment Breakdown
|
Purchase Price
$1130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,303
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,362
Total Expenses
$8,880
Mortgage P&I
106%
$5,692
Property Taxes
19%
$1,016
Home Insurance
7%
$350
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$590