Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.21% first-year return on $255k initial cash invested.
-15.21%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$5,310
Rent
-$3,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,310 income − $8,542 expenses = $3,232 out of pocket
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,284
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,310
Total Expenses
$8,542
Mortgage P&I
107%
$5,706
Property Taxes
10%
$542
Home Insurance
9%
$490
HOA
0%
$0
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584