Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.29% first-year return on $255k initial cash invested.
-17.29%
Cash On Cash
2.97%
Cap Rate
0.45
DSCR
$6,417
Rent
-$3,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,417 income − $10,087 expenses = $3,670 out of pocket
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,275
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,417
Total Expenses
$10,087
Mortgage P&I
97%
$6,208
Property Taxes
21%
$1,346
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$770
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$706