Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.98% first-year return on $257k initial cash invested.
-17.98%
Cash On Cash
2.71%
Cap Rate
0.41
DSCR
$4,594
Rent
-$3,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,594 income − $8,450 expenses = $3,856 out of pocket
Investment Breakdown
|
Purchase Price
$1140k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,594
Total Expenses
$8,450
Mortgage P&I
136%
$6,247
Property Taxes
5%
$242
Home Insurance
9%
$399
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505