Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.53% first-year return on $257k initial cash invested.
-15.53%
Cash On Cash
3.33%
Cap Rate
0.51
DSCR
$6,513
Rent
-$3,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,513 income − $9,837 expenses = $3,324 out of pocket
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,376
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,513
Total Expenses
$9,837
Mortgage P&I
96%
$6,222
Property Taxes
16%
$1,032
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$782
CapEx
4%
$261
Vacancy
3%
$195
Maintenance
4%
$261
Other
11%
$716