Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.93% first-year return on $256k initial cash invested.
-10.93%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$6,758
Rent
-$2,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,758 income − $9,086 expenses = $2,328 out of pocket
Investment Breakdown
|
Purchase Price
$1131k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$226k
Closing costs
1%
$11,313
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,758
Total Expenses
$9,086
Mortgage P&I
85%
$5,736
Property Taxes
10%
$668
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$811
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743