Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.41% first-year return on $256k initial cash invested.
-14.41%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$5,847
Rent
-$3,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,847 income − $8,925 expenses = $3,078 out of pocket
Investment Breakdown
|
Purchase Price
$1135k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,352
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,847
Total Expenses
$8,925
Mortgage P&I
97%
$5,678
Property Taxes
15%
$857
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643