Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.83% first-year return on $257k initial cash invested.
-3.83%
Cash On Cash
5.61%
Cap Rate
0.93
DSCR
$9,832
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,832 income − $10,650 expenses = $818 out of pocket
Investment Breakdown
|
Purchase Price
$1136k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$227k
Closing costs
1%
$11,363
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,832
Total Expenses
$10,650
Mortgage P&I
58%
$5,736
Property Taxes
7%
$711
Home Insurance
4%
$420
HOA
4%
$440
Property Management
12%
$1,180
CapEx
4%
$393
Vacancy
3%
$295
Maintenance
4%
$393
Other
11%
$1,082