Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.66% first-year return on $258k initial cash invested.
-7.66%
Cash On Cash
4.61%
Cap Rate
0.77
DSCR
$7,804
Rent
-$1,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,804 income − $9,453 expenses = $1,649 out of pocket
Investment Breakdown
|
Purchase Price
$1144k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,443
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,804
Total Expenses
$9,453
Mortgage P&I
73%
$5,730
Property Taxes
8%
$653
Home Insurance
5%
$418
HOA
0%
$0
Property Management
12%
$936
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$858