Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.76% first-year return on $258k initial cash invested.
-11.76%
Cash On Cash
3.56%
Cap Rate
0.6
DSCR
$5,846
Rent
-$2,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,846 income − $8,375 expenses = $2,529 out of pocket
Investment Breakdown
|
Purchase Price
$1144k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,435
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,846
Total Expenses
$8,375
Mortgage P&I
97%
$5,690
Property Taxes
6%
$351
Home Insurance
6%
$346
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643