Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.9% first-year return on $258k initial cash invested.
-19.9%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$5,278
Rent
-$4,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,278 income − $9,554 expenses = $4,276 out of pocket
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,419
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,278
Total Expenses
$9,554
Mortgage P&I
110%
$5,811
Property Taxes
28%
$1,459
Home Insurance
9%
$490
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581