Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.15% first-year return on $256k initial cash invested.
-15.15%
Cash On Cash
3.15%
Cap Rate
0.5
DSCR
$6,441
Rent
-$3,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,441 income − $9,670 expenses = $3,229 out of pocket
Investment Breakdown
|
Purchase Price
$1132k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$226k
Closing costs
1%
$11,324
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,441
Total Expenses
$9,670
Mortgage P&I
92%
$5,946
Property Taxes
18%
$1,131
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$773
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$709