Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.02% first-year return on $259k initial cash invested.
-20.02%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$3,432
Rent
-$4,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,432 income − $7,761 expenses = $4,329 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,432
Total Expenses
$7,761
Mortgage P&I
170%
$5,839
Property Taxes
0%
$13
Home Insurance
12%
$402
HOA
10%
$340
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378