Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.72% first-year return on $256k initial cash invested.
-11.72%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$5,919
Rent
-$2,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,919 income − $8,420 expenses = $2,501 out of pocket
Investment Breakdown
|
Purchase Price
$1134k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,339
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,919
Total Expenses
$8,420
Mortgage P&I
97%
$5,712
Property Taxes
4%
$265
Home Insurance
7%
$420
HOA
0%
$10
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$651