Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.69% first-year return on $259k initial cash invested.
-15.69%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$7,155
Rent
-$3,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,155 income − $10,536 expenses = $3,381 out of pocket
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,456
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,155
Total Expenses
$10,536
Mortgage P&I
81%
$5,830
Property Taxes
22%
$1,587
Home Insurance
7%
$478
HOA
3%
$208
Property Management
12%
$859
CapEx
4%
$286
Vacancy
3%
$215
Maintenance
4%
$286
Other
11%
$787