Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.76% first-year return on $258k initial cash invested.
-10.76%
Cash On Cash
4.08%
Cap Rate
0.66
DSCR
$8,478
Rent
-$2,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,478 income − $10,788 expenses = $2,310 out of pocket
Investment Breakdown
|
Purchase Price
$1141k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,406
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,478
Total Expenses
$10,788
Mortgage P&I
69%
$5,848
Property Taxes
14%
$1,197
Home Insurance
5%
$420
HOA
5%
$441
Property Management
12%
$1,017
CapEx
4%
$339
Vacancy
3%
$254
Maintenance
4%
$339
Other
11%
$933