Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.36% first-year return on $256k initial cash invested.
-12.36%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$6,448
Rent
-$2,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,448 income − $9,089 expenses = $2,641 out of pocket
Investment Breakdown
|
Purchase Price
$1136k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,356
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,448
Total Expenses
$9,089
Mortgage P&I
89%
$5,728
Property Taxes
12%
$753
Home Insurance
6%
$416
HOA
0%
$0
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$709