Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.98% first-year return on $257k initial cash invested.
-10.98%
Cash On Cash
4.07%
Cap Rate
0.65
DSCR
$6,752
Rent
-$2,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,752 income − $9,106 expenses = $2,354 out of pocket
Investment Breakdown
|
Purchase Price
$1139k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,390
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,752
Total Expenses
$9,106
Mortgage P&I
88%
$5,948
Property Taxes
5%
$366
Home Insurance
6%
$409
HOA
1%
$87
Property Management
12%
$810
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743