Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.55% first-year return on $256k initial cash invested.
-15.55%
Cash On Cash
3.04%
Cap Rate
0.48
DSCR
$6,068
Rent
-$3,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,068 income − $9,385 expenses = $3,317 out of pocket
Investment Breakdown
|
Purchase Price
$1133k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,329
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,068
Total Expenses
$9,385
Mortgage P&I
98%
$5,941
Property Taxes
16%
$989
Home Insurance
6%
$392
HOA
0%
$0
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$667