Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.09% first-year return on $254k initial cash invested.
-17.09%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$4,960
Rent
-$3,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,960 income − $8,574 expenses = $3,614 out of pocket
Investment Breakdown
|
Purchase Price
$1123k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,228
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,960
Total Expenses
$8,574
Mortgage P&I
116%
$5,759
Property Taxes
12%
$606
Home Insurance
11%
$523
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$546