Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.33% first-year return on $258k initial cash invested.
-7.33%
Cash On Cash
4.88%
Cap Rate
0.8
DSCR
$9,830
Rent
-$1,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,830 income − $11,406 expenses = $1,576 out of pocket
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,421
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,830
Total Expenses
$11,406
Mortgage P&I
59%
$5,823
Property Taxes
12%
$1,225
Home Insurance
4%
$416
HOA
6%
$600
Property Management
12%
$1,180
CapEx
4%
$393
Vacancy
3%
$295
Maintenance
4%
$393
Other
11%
$1,081