Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.97% first-year return on $261k initial cash invested.
-22.97%
Cash On Cash
1.63%
Cap Rate
0.25
DSCR
$4,742
Rent
-$4,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,742 income − $9,730 expenses = $4,988 out of pocket
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,550
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,742
Total Expenses
$9,730
Mortgage P&I
134%
$6,370
Property Taxes
23%
$1,078
Home Insurance
9%
$404
HOA
6%
$265
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522