Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.15% first-year return on $256k initial cash invested.
-12.15%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$7,214
Rent
-$2,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,214 income − $9,802 expenses = $2,588 out of pocket
Investment Breakdown
|
Purchase Price
$1131k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$226k
Closing costs
1%
$11,311
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,214
Total Expenses
$9,802
Mortgage P&I
80%
$5,764
Property Taxes
17%
$1,199
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$866
CapEx
4%
$289
Vacancy
3%
$216
Maintenance
4%
$289
Other
11%
$794