Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.84% first-year return on $258k initial cash invested.
-12.84%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$6,675
Rent
-$2,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,675 income − $9,434 expenses = $2,759 out of pocket
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,422
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,675
Total Expenses
$9,434
Mortgage P&I
85%
$5,691
Property Taxes
12%
$818
Home Insurance
7%
$446
HOA
3%
$210
Property Management
12%
$801
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734