Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.43% first-year return on $259k initial cash invested.
-19.43%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$4,090
Rent
-$4,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,090 income − $8,283 expenses = $4,193 out of pocket
Investment Breakdown
|
Purchase Price
$1148k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,475
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,090
Total Expenses
$8,283
Mortgage P&I
141%
$5,761
Property Taxes
17%
$714
Home Insurance
10%
$416
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450