Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.72% first-year return on $258k initial cash invested.
-16.72%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$4,948
Rent
-$3,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,948 income − $8,544 expenses = $3,596 out of pocket
Investment Breakdown
|
Purchase Price
$1143k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,431
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,948
Total Expenses
$8,544
Mortgage P&I
115%
$5,670
Property Taxes
16%
$772
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544