Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.03% first-year return on $257k initial cash invested.
-19.03%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$3,638
Rent
-$4,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,638 income − $7,716 expenses = $4,078 out of pocket
Investment Breakdown
|
Purchase Price
$1139k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,389
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,638
Total Expenses
$7,716
Mortgage P&I
156%
$5,666
Property Taxes
11%
$392
Home Insurance
12%
$420
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400