Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.85% first-year return on $258k initial cash invested.
-13.85%
Cash On Cash
2.91%
Cap Rate
0.5
DSCR
$5,586
Rent
-$2,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,586 income − $8,566 expenses = $2,980 out of pocket
Investment Breakdown
|
Purchase Price
$1144k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,441
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,586
Total Expenses
$8,566
Mortgage P&I
99%
$5,528
Property Taxes
13%
$725
Home Insurance
7%
$415
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$168
Maintenance
4%
$223
Other
11%
$614