Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.93% first-year return on $255k initial cash invested.
-7.93%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$6,972
Rent
-$1,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,972 income − $8,658 expenses = $1,686 out of pocket
Investment Breakdown
|
Purchase Price
$1129k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,972
Total Expenses
$8,658
Mortgage P&I
81%
$5,667
Property Taxes
3%
$225
Home Insurance
6%
$395
HOA
0%
$0
Property Management
12%
$837
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$767