Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.22% first-year return on $256k initial cash invested.
-16.22%
Cash On Cash
2.71%
Cap Rate
0.44
DSCR
$4,586
Rent
-$3,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,586 income − $8,052 expenses = $3,466 out of pocket
Investment Breakdown
|
Purchase Price
$1135k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,586
Total Expenses
$8,052
Mortgage P&I
127%
$5,842
Property Taxes
6%
$255
Home Insurance
9%
$397
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$138
Maintenance
4%
$183
Other
11%
$504