Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.07% first-year return on $258k initial cash invested.
-14.07%
Cash On Cash
3.71%
Cap Rate
0.56
DSCR
$7,490
Rent
-$3,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,490 income − $10,516 expenses = $3,026 out of pocket
Investment Breakdown
|
Purchase Price
$1143k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,433
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,490
Total Expenses
$10,516
Mortgage P&I
84%
$6,256
Property Taxes
17%
$1,248
Home Insurance
6%
$464
HOA
0%
$0
Property Management
12%
$899
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$824