Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.51% first-year return on $255k initial cash invested.
-13.51%
Cash On Cash
3.28%
Cap Rate
0.54
DSCR
$6,450
Rent
-$2,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,450 income − $9,317 expenses = $2,867 out of pocket
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,273
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,450
Total Expenses
$9,317
Mortgage P&I
88%
$5,690
Property Taxes
17%
$1,066
Home Insurance
6%
$367
HOA
0%
$0
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710