Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.06% first-year return on $256k initial cash invested.
-19.06%
Cash On Cash
2.65%
Cap Rate
0.4
DSCR
$6,694
Rent
-$4,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,694 income − $10,756 expenses = $4,062 out of pocket
Investment Breakdown
|
Purchase Price
$1132k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$226k
Closing costs
1%
$11,324
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,694
Total Expenses
$10,756
Mortgage P&I
94%
$6,296
Property Taxes
26%
$1,764
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$803
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$736