Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.27% first-year return on $257k initial cash invested.
-12.27%
Cash On Cash
3.66%
Cap Rate
0.6
DSCR
$6,988
Rent
-$2,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,988 income − $9,619 expenses = $2,631 out of pocket
Investment Breakdown
|
Purchase Price
$1140k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,988
Total Expenses
$9,619
Mortgage P&I
83%
$5,831
Property Taxes
15%
$1,029
Home Insurance
5%
$381
HOA
0%
$0
Property Management
12%
$839
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$769