Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.48% first-year return on $257k initial cash invested.
-12.48%
Cash On Cash
3.81%
Cap Rate
0.6
DSCR
$7,678
Rent
-$2,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,678 income − $10,348 expenses = $2,670 out of pocket
Investment Breakdown
|
Purchase Price
$1137k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$227k
Closing costs
1%
$11,371
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,678
Total Expenses
$10,348
Mortgage P&I
78%
$5,971
Property Taxes
17%
$1,303
Home Insurance
6%
$464
HOA
0%
$0
Property Management
12%
$921
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$845