Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.64% first-year return on $256k initial cash invested.
-8.64%
Cash On Cash
4.53%
Cap Rate
0.73
DSCR
$7,466
Rent
-$1,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,466 income − $9,308 expenses = $1,842 out of pocket
Investment Breakdown
|
Purchase Price
$1133k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,331
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,466
Total Expenses
$9,308
Mortgage P&I
78%
$5,821
Property Taxes
6%
$424
Home Insurance
5%
$402
HOA
2%
$122
Property Management
12%
$896
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$821