Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.68% first-year return on $259k initial cash invested.
-15.68%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$4,791
Rent
-$3,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,791 income − $8,179 expenses = $3,388 out of pocket
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,791
Total Expenses
$8,179
Mortgage P&I
121%
$5,794
Property Taxes
7%
$353
Home Insurance
8%
$402
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527