Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.21% first-year return on $259k initial cash invested.
-16.21%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$5,775
Rent
-$3,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,775 income − $9,274 expenses = $3,499 out of pocket
Investment Breakdown
|
Purchase Price
$1148k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,480
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,775
Total Expenses
$9,274
Mortgage P&I
99%
$5,742
Property Taxes
20%
$1,167
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635