Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.86% first-year return on $258k initial cash invested.
-14.86%
Cash On Cash
3.04%
Cap Rate
0.49
DSCR
$5,466
Rent
-$3,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,466 income − $8,659 expenses = $3,193 out of pocket
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,424
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,466
Total Expenses
$8,659
Mortgage P&I
107%
$5,866
Property Taxes
9%
$516
Home Insurance
8%
$418
HOA
0%
$0
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601