Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.3% first-year return on $257k initial cash invested.
-14.3%
Cash On Cash
3.26%
Cap Rate
0.52
DSCR
$6,156
Rent
-$3,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,156 income − $9,223 expenses = $3,067 out of pocket
Investment Breakdown
|
Purchase Price
$1140k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,156
Total Expenses
$9,223
Mortgage P&I
96%
$5,915
Property Taxes
13%
$804
Home Insurance
7%
$411
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677