Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.46% first-year return on $259k initial cash invested.
-18.46%
Cash On Cash
1.85%
Cap Rate
0.32
DSCR
$3,753
Rent
-$3,981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,753 income − $7,734 expenses = $3,981 out of pocket
Investment Breakdown
|
Purchase Price
$1147k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,468
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,753
Total Expenses
$7,734
Mortgage P&I
149%
$5,595
Property Taxes
10%
$367
Home Insurance
11%
$420
HOA
2%
$76
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413