Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.12% first-year return on $256k initial cash invested.
-20.12%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$3,602
Rent
-$4,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,602 income − $7,889 expenses = $4,287 out of pocket
Investment Breakdown
|
Purchase Price
$1132k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$226k
Closing costs
1%
$11,319
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,602
Total Expenses
$7,889
Mortgage P&I
162%
$5,836
Property Taxes
12%
$418
Home Insurance
11%
$411
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396