Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.73% first-year return on $259k initial cash invested.
-14.73%
Cash On Cash
3.28%
Cap Rate
0.52
DSCR
$6,074
Rent
-$3,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,074 income − $9,248 expenses = $3,174 out of pocket
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,457
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,074
Total Expenses
$9,248
Mortgage P&I
100%
$6,060
Property Taxes
10%
$608
Home Insurance
7%
$420
HOA
2%
$95
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668