Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.06% first-year return on $257k initial cash invested.
-21.06%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$3,692
Rent
-$4,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,692 income − $8,210 expenses = $4,518 out of pocket
Investment Breakdown
|
Purchase Price
$1140k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,403
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,692
Total Expenses
$8,210
Mortgage P&I
159%
$5,888
Property Taxes
18%
$646
Home Insurance
11%
$420
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406