Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.48% first-year return on $259k initial cash invested.
-5.48%
Cash On Cash
5.18%
Cap Rate
0.86
DSCR
$9,452
Rent
-$1,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,452 income − $10,636 expenses = $1,184 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,452
Total Expenses
$10,636
Mortgage P&I
61%
$5,767
Property Taxes
11%
$1,016
Home Insurance
4%
$402
HOA
3%
$237
Property Management
12%
$1,134
CapEx
4%
$378
Vacancy
3%
$284
Maintenance
4%
$378
Other
11%
$1,040