Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.3% first-year return on $254k initial cash invested.
-12.3%
Cash On Cash
3.32%
Cap Rate
0.57
DSCR
$6,237
Rent
-$2,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,237 income − $8,846 expenses = $2,609 out of pocket
Investment Breakdown
|
Purchase Price
$1126k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,261
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,237
Total Expenses
$8,846
Mortgage P&I
88%
$5,477
Property Taxes
14%
$842
Home Insurance
7%
$408
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$686