Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.12% first-year return on $255k initial cash invested.
-12.12%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$6,242
Rent
-$2,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,242 income − $8,814 expenses = $2,572 out of pocket
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,269
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,242
Total Expenses
$8,814
Mortgage P&I
91%
$5,656
Property Taxes
10%
$624
Home Insurance
7%
$411
HOA
0%
$0
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$687