Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.36% first-year return on $256k initial cash invested.
-5.36%
Cash On Cash
5.87%
Cap Rate
0.88
DSCR
$9,711
Rent
-$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,711 income − $10,852 expenses = $1,141 out of pocket
Investment Breakdown
|
Purchase Price
$1132k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$226k
Closing costs
1%
$11,315
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,711
Total Expenses
$10,852
Mortgage P&I
65%
$6,291
Property Taxes
9%
$845
Home Insurance
4%
$416
HOA
0%
$0
Property Management
12%
$1,165
CapEx
4%
$388
Vacancy
3%
$291
Maintenance
4%
$388
Other
11%
$1,068