Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.26% first-year return on $256k initial cash invested.
-14.26%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$6,369
Rent
-$3,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,369 income − $9,416 expenses = $3,047 out of pocket
Investment Breakdown
|
Purchase Price
$1136k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,355
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,369
Total Expenses
$9,416
Mortgage P&I
89%
$5,680
Property Taxes
18%
$1,168
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$764
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701