Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.78% first-year return on $258k initial cash invested.
-10.78%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$6,897
Rent
-$2,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,897 income − $9,211 expenses = $2,314 out of pocket
Investment Breakdown
|
Purchase Price
$1141k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,409
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,897
Total Expenses
$9,211
Mortgage P&I
83%
$5,719
Property Taxes
11%
$744
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$828
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$759