Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.88% first-year return on $258k initial cash invested.
-13.88%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$6,105
Rent
-$2,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,105 income − $9,083 expenses = $2,978 out of pocket
Investment Breakdown
|
Purchase Price
$1141k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,407
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,105
Total Expenses
$9,083
Mortgage P&I
95%
$5,790
Property Taxes
13%
$818
Home Insurance
7%
$399
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672