Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.43% first-year return on $257k initial cash invested.
-14.43%
Cash On Cash
3.73%
Cap Rate
0.55
DSCR
$5,964
Rent
-$3,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,964 income − $9,056 expenses = $3,092 out of pocket
Investment Breakdown
|
Purchase Price
$1139k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,391
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,964
Total Expenses
$9,056
Mortgage P&I
107%
$6,391
Property Taxes
4%
$216
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$716
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$656