Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.29% first-year return on $258k initial cash invested.
-17.29%
Cash On Cash
2.61%
Cap Rate
0.41
DSCR
$4,816
Rent
-$3,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,816 income − $8,539 expenses = $3,723 out of pocket
Investment Breakdown
|
Purchase Price
$1145k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,816
Total Expenses
$8,539
Mortgage P&I
125%
$6,023
Property Taxes
7%
$360
Home Insurance
8%
$401
HOA
2%
$117
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530