Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.31% first-year return on $255k initial cash invested.
-15.31%
Cash On Cash
3.09%
Cap Rate
0.49
DSCR
$6,354
Rent
-$3,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,354 income − $9,604 expenses = $3,250 out of pocket
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,270
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,354
Total Expenses
$9,604
Mortgage P&I
93%
$5,902
Property Taxes
18%
$1,140
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$762
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699