Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.45% first-year return on $258k initial cash invested.
-17.45%
Cash On Cash
2.78%
Cap Rate
0.43
DSCR
$5,804
Rent
-$3,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,804 income − $9,553 expenses = $3,749 out of pocket
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,422
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,804
Total Expenses
$9,553
Mortgage P&I
106%
$6,163
Property Taxes
18%
$1,016
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638