Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.17% first-year return on $257k initial cash invested.
-11.17%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$6,170
Rent
-$2,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,170 income − $8,561 expenses = $2,391 out of pocket
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,380
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,170
Total Expenses
$8,561
Mortgage P&I
92%
$5,681
Property Taxes
6%
$380
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$679