Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.64% first-year return on $258k initial cash invested.
-13.64%
Cash On Cash
3.3%
Cap Rate
0.54
DSCR
$6,024
Rent
-$2,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,024 income − $8,957 expenses = $2,933 out of pocket
Investment Breakdown
|
Purchase Price
$1143k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,427
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,024
Total Expenses
$8,957
Mortgage P&I
97%
$5,831
Property Taxes
11%
$657
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663