Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.98% first-year return on $258k initial cash invested.
-13.98%
Cash On Cash
3.94%
Cap Rate
0.58
DSCR
$7,122
Rent
-$3,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,122 income − $10,124 expenses = $3,002 out of pocket
Investment Breakdown
|
Purchase Price
$1141k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,414
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,122
Total Expenses
$10,124
Mortgage P&I
91%
$6,469
Property Taxes
12%
$883
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$855
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$783