Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.46% first-year return on $258k initial cash invested.
-1.46%
Cash On Cash
6.17%
Cap Rate
1.02
DSCR
$11,218
Rent
-$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,218 income − $11,531 expenses = $313 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
$11,218
Total Expenses
$11,531
Mortgage P&I
51%
$5,737
Property Taxes
14%
$1,559
Home Insurance
4%
$420
HOA
0%
$0
Property Management
12%
$1,346
CapEx
4%
$449
Vacancy
3%
$337
Maintenance
4%
$449
Other
11%
$1,234