Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.37% first-year return on $259k initial cash invested.
-17.37%
Cash On Cash
2.96%
Cap Rate
0.45
DSCR
$5,970
Rent
-$3,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,970 income − $9,727 expenses = $3,757 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,970
Total Expenses
$9,727
Mortgage P&I
106%
$6,354
Property Taxes
16%
$941
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$716
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657