Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.44% first-year return on $259k initial cash invested.
-11.44%
Cash On Cash
3.79%
Cap Rate
0.62
DSCR
$7,071
Rent
-$2,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,071 income − $9,542 expenses = $2,471 out of pocket
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,071
Total Expenses
$9,542
Mortgage P&I
82%
$5,818
Property Taxes
13%
$917
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$849
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$778