Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.2% first-year return on $256k initial cash invested.
-14.2%
Cash On Cash
3.22%
Cap Rate
0.52
DSCR
$6,528
Rent
-$3,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,528 income − $9,555 expenses = $3,027 out of pocket
Investment Breakdown
|
Purchase Price
$1132k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$226k
Closing costs
1%
$11,323
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,528
Total Expenses
$9,555
Mortgage P&I
89%
$5,804
Property Taxes
17%
$1,130
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$783
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$718