Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.23% first-year return on $259k initial cash invested.
-2.23%
Cash On Cash
6.63%
Cap Rate
1.01
DSCR
$12,831
Rent
-$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,831 income − $13,312 expenses = $481 out of pocket
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,462
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$12,831
Total Expenses
$13,312
Mortgage P&I
49%
$6,304
Property Taxes
9%
$1,170
Home Insurance
3%
$420
HOA
8%
$1,056
Property Management
12%
$1,540
CapEx
4%
$513
Vacancy
3%
$385
Maintenance
4%
$513
Other
11%
$1,411