Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.54% first-year return on $258k initial cash invested.
-13.54%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$6,399
Rent
-$2,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,399 income − $9,308 expenses = $2,909 out of pocket
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,424
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,399
Total Expenses
$9,308
Mortgage P&I
88%
$5,639
Property Taxes
14%
$873
Home Insurance
5%
$315
HOA
5%
$305
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704