Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.77% first-year return on $254k initial cash invested.
-17.77%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$5,184
Rent
-$3,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,184 income − $8,953 expenses = $3,769 out of pocket
Investment Breakdown
|
Purchase Price
$1126k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,184
Total Expenses
$8,953
Mortgage P&I
111%
$5,752
Property Taxes
17%
$898
Home Insurance
8%
$406
HOA
3%
$135
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$156
Maintenance
4%
$207
Other
11%
$570