Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.43% first-year return on $259k initial cash invested.
-18.43%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$4,716
Rent
-$3,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,716 income − $8,694 expenses = $3,978 out of pocket
Investment Breakdown
|
Purchase Price
$1148k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,475
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,716
Total Expenses
$8,694
Mortgage P&I
124%
$5,826
Property Taxes
18%
$846
Home Insurance
9%
$418
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$519