Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.04% first-year return on $259k initial cash invested.
-13.04%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$6,730
Rent
-$2,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,730 income − $9,545 expenses = $2,815 out of pocket
Investment Breakdown
|
Purchase Price
$1147k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,474
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,730
Total Expenses
$9,545
Mortgage P&I
86%
$5,757
Property Taxes
14%
$961
Home Insurance
6%
$411
HOA
2%
$128
Property Management
12%
$808
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$740