Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.78% first-year return on $258k initial cash invested.
-7.78%
Cash On Cash
4.51%
Cap Rate
0.76
DSCR
$7,424
Rent
-$1,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,424 income − $9,099 expenses = $1,675 out of pocket
Investment Breakdown
|
Purchase Price
$1144k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,444
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,424
Total Expenses
$9,099
Mortgage P&I
77%
$5,683
Property Taxes
6%
$481
Home Insurance
6%
$410
HOA
0%
$0
Property Management
12%
$891
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$817