Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.2% first-year return on $258k initial cash invested.
-17.2%
Cash On Cash
2.98%
Cap Rate
0.45
DSCR
$5,368
Rent
-$3,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,368 income − $9,069 expenses = $3,701 out of pocket
Investment Breakdown
|
Purchase Price
$1144k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,435
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,368
Total Expenses
$9,069
Mortgage P&I
118%
$6,321
Property Taxes
8%
$432
Home Insurance
8%
$416
HOA
1%
$75
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590