Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.18% first-year return on $256k initial cash invested.
-12.18%
Cash On Cash
3.7%
Cap Rate
0.6
DSCR
$7,182
Rent
-$2,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,182 income − $9,778 expenses = $2,596 out of pocket
Investment Breakdown
|
Purchase Price
$1132k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$226k
Closing costs
1%
$11,324
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,182
Total Expenses
$9,778
Mortgage P&I
81%
$5,804
Property Taxes
16%
$1,131
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$862
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$790