Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.42% first-year return on $258k initial cash invested.
-17.42%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$4,984
Rent
-$3,747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,984 income − $8,731 expenses = $3,747 out of pocket
Investment Breakdown
|
Purchase Price
$1143k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,431
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,984
Total Expenses
$8,731
Mortgage P&I
113%
$5,653
Property Taxes
16%
$785
Home Insurance
8%
$411
HOA
4%
$188
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$150
Maintenance
4%
$199
Other
11%
$548