Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.46% first-year return on $258k initial cash invested.
-10.46%
Cash On Cash
4.14%
Cap Rate
0.68
DSCR
$9,561
Rent
-$2,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,561 income − $11,811 expenses = $2,250 out of pocket
Investment Breakdown
|
Purchase Price
$1143k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,429
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,561
Total Expenses
$11,811
Mortgage P&I
61%
$5,810
Property Taxes
17%
$1,654
Home Insurance
4%
$420
HOA
7%
$677
Property Management
12%
$1,147
CapEx
4%
$382
Vacancy
3%
$287
Maintenance
4%
$382
Other
11%
$1,052