Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.53% first-year return on $257k initial cash invested.
-6.53%
Cash On Cash
4.65%
Cap Rate
0.8
DSCR
$7,244
Rent
-$1,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,244 income − $8,642 expenses = $1,398 out of pocket
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,381
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,244
Total Expenses
$8,642
Mortgage P&I
76%
$5,515
Property Taxes
4%
$265
Home Insurance
6%
$399
HOA
0%
$0
Property Management
12%
$869
CapEx
4%
$290
Vacancy
3%
$217
Maintenance
4%
$290
Other
11%
$797