Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.57% first-year return on $259k initial cash invested.
-12.57%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$6,255
Rent
-$2,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,255 income − $8,965 expenses = $2,710 out of pocket
Investment Breakdown
|
Purchase Price
$1147k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,467
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,255
Total Expenses
$8,965
Mortgage P&I
92%
$5,724
Property Taxes
11%
$706
Home Insurance
7%
$408
HOA
0%
$0
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688