Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.23% first-year return on $257k initial cash invested.
-14.23%
Cash On Cash
3.76%
Cap Rate
0.56
DSCR
$7,044
Rent
-$3,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,044 income − $10,088 expenses = $3,044 out of pocket
Investment Breakdown
|
Purchase Price
$1137k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$227k
Closing costs
1%
$11,368
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,044
Total Expenses
$10,088
Mortgage P&I
90%
$6,326
Property Taxes
14%
$1,008
Home Insurance
5%
$359
HOA
0%
$0
Property Management
12%
$845
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775