Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.84% first-year return on $258k initial cash invested.
-13.84%
Cash On Cash
3.78%
Cap Rate
0.58
DSCR
$8,102
Rent
-$2,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,102 income − $11,080 expenses = $2,978 out of pocket
Investment Breakdown
|
Purchase Price
$1144k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,440
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,102
Total Expenses
$11,080
Mortgage P&I
77%
$6,255
Property Taxes
14%
$1,165
Home Insurance
5%
$418
HOA
6%
$488
Property Management
12%
$972
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$891