Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.8% first-year return on $257k initial cash invested.
-13.8%
Cash On Cash
3.25%
Cap Rate
0.53
DSCR
$6,489
Rent
-$2,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,489 income − $9,443 expenses = $2,954 out of pocket
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,377
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,489
Total Expenses
$9,443
Mortgage P&I
89%
$5,777
Property Taxes
16%
$1,025
Home Insurance
6%
$408
HOA
0%
$25
Property Management
12%
$779
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$714