Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.16% first-year return on $256k initial cash invested.
-18.16%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$4,596
Rent
-$3,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,596 income − $8,476 expenses = $3,880 out of pocket
Investment Breakdown
|
Purchase Price
$1135k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,352
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,596
Total Expenses
$8,476
Mortgage P&I
126%
$5,797
Property Taxes
6%
$293
Home Insurance
18%
$822
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506