Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.26% first-year return on $259k initial cash invested.
-13.26%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$6,480
Rent
-$2,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,480 income − $9,339 expenses = $2,859 out of pocket
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,464
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,480
Total Expenses
$9,339
Mortgage P&I
88%
$5,675
Property Taxes
16%
$1,023
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$778
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$713