Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.28% first-year return on $258k initial cash invested.
-11.28%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$7,594
Rent
-$2,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,594 income − $10,018 expenses = $2,424 out of pocket
Investment Breakdown
|
Purchase Price
$1143k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,425
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,594
Total Expenses
$10,018
Mortgage P&I
76%
$5,736
Property Taxes
12%
$892
Home Insurance
6%
$490
HOA
4%
$318
Property Management
12%
$911
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$835