Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.51% first-year return on $254k initial cash invested.
-18.51%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$4,036
Rent
-$3,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,036 income − $7,959 expenses = $3,923 out of pocket
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,254
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,036
Total Expenses
$7,959
Mortgage P&I
137%
$5,533
Property Taxes
8%
$304
Home Insurance
10%
$411
HOA
8%
$340
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444