Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.71% first-year return on $259k initial cash invested.
-13.71%
Cash On Cash
3.79%
Cap Rate
0.58
DSCR
$7,430
Rent
-$2,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,430 income − $10,385 expenses = $2,955 out of pocket
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,458
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,430
Total Expenses
$10,385
Mortgage P&I
84%
$6,276
Property Taxes
16%
$1,165
Home Insurance
6%
$418
HOA
0%
$0
Property Management
12%
$892
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$817