Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.06% first-year return on $259k initial cash invested.
-0.06%
Cash On Cash
6.43%
Cap Rate
1.08
DSCR
$11,412
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,412 income − $11,425 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$11,412
Total Expenses
$11,425
Mortgage P&I
50%
$5,714
Property Taxes
11%
$1,247
Home Insurance
4%
$402
HOA
2%
$184
Property Management
12%
$1,369
CapEx
4%
$456
Vacancy
3%
$342
Maintenance
4%
$456
Other
11%
$1,255