Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.04% first-year return on $256k initial cash invested.
-16.04%
Cash On Cash
3.31%
Cap Rate
0.5
DSCR
$6,630
Rent
-$3,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,630 income − $10,056 expenses = $3,426 out of pocket
Investment Breakdown
|
Purchase Price
$1135k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,630
Total Expenses
$10,056
Mortgage P&I
95%
$6,289
Property Taxes
17%
$1,116
Home Insurance
6%
$397
HOA
0%
$0
Property Management
12%
$796
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$729