Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.52% first-year return on $257k initial cash invested.
-14.52%
Cash On Cash
3.09%
Cap Rate
0.5
DSCR
$5,842
Rent
-$3,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,842 income − $8,951 expenses = $3,109 out of pocket
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,377
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,842
Total Expenses
$8,951
Mortgage P&I
99%
$5,806
Property Taxes
14%
$829
Home Insurance
6%
$329
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643