Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.96% first-year return on $258k initial cash invested.
-12.96%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$6,082
Rent
-$2,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,082 income − $8,872 expenses = $2,790 out of pocket
Investment Breakdown
|
Purchase Price
$1145k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,445
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,082
Total Expenses
$8,872
Mortgage P&I
95%
$5,754
Property Taxes
11%
$649
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$669