Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.31% first-year return on $255k initial cash invested.
-13.31%
Cash On Cash
3.4%
Cap Rate
0.55
DSCR
$6,474
Rent
-$2,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,474 income − $9,302 expenses = $2,828 out of pocket
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,280
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,474
Total Expenses
$9,302
Mortgage P&I
89%
$5,763
Property Taxes
13%
$836
Home Insurance
6%
$402
HOA
2%
$100
Property Management
12%
$777
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$712