Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.83% first-year return on $257k initial cash invested.
-22.83%
Cash On Cash
1.29%
Cap Rate
0.2
DSCR
$3,992
Rent
-$4,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,992 income − $8,881 expenses = $4,889 out of pocket
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,378
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,992
Total Expenses
$8,881
Mortgage P&I
149%
$5,948
Property Taxes
29%
$1,159
Home Insurance
10%
$416
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439