Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.27% first-year return on $256k initial cash invested.
-17.27%
Cash On Cash
2.85%
Cap Rate
0.44
DSCR
$5,364
Rent
-$3,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,364 income − $9,054 expenses = $3,690 out of pocket
Investment Breakdown
|
Purchase Price
$1135k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,364
Total Expenses
$9,054
Mortgage P&I
115%
$6,175
Property Taxes
12%
$657
Home Insurance
7%
$397
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590