Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.5% first-year return on $257k initial cash invested.
-19.5%
Cash On Cash
2.39%
Cap Rate
0.36
DSCR
$5,348
Rent
-$4,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,348 income − $9,530 expenses = $4,182 out of pocket
Investment Breakdown
|
Purchase Price
$1140k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,395
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,348
Total Expenses
$9,530
Mortgage P&I
117%
$6,242
Property Taxes
20%
$1,050
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588