Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.48% first-year return on $259k initial cash invested.
-14.48%
Cash On Cash
3.71%
Cap Rate
0.56
DSCR
$7,270
Rent
-$3,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,270 income − $10,398 expenses = $3,128 out of pocket
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,270
Total Expenses
$10,398
Mortgage P&I
88%
$6,394
Property Taxes
16%
$1,130
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$872
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$800