Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.86% first-year return on $259k initial cash invested.
-16.86%
Cash On Cash
2.44%
Cap Rate
0.4
DSCR
$4,953
Rent
-$3,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,953 income − $8,599 expenses = $3,646 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,497
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,953
Total Expenses
$8,599
Mortgage P&I
117%
$5,785
Property Taxes
14%
$710
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545