Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.72% first-year return on $256k initial cash invested.
-15.72%
Cash On Cash
2.88%
Cap Rate
0.47
DSCR
$6,910
Rent
-$3,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,910 income − $10,263 expenses = $3,353 out of pocket
Investment Breakdown
|
Purchase Price
$1134k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,335
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,910
Total Expenses
$10,263
Mortgage P&I
84%
$5,798
Property Taxes
19%
$1,292
Home Insurance
6%
$402
HOA
6%
$423
Property Management
12%
$829
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$760