Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.53% first-year return on $259k initial cash invested.
-11.53%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$7,180
Rent
-$2,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,180 income − $9,672 expenses = $2,492 out of pocket
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,492
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,180
Total Expenses
$9,672
Mortgage P&I
80%
$5,746
Property Taxes
15%
$1,083
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$862
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$790