Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.09% first-year return on $259k initial cash invested.
-14.09%
Cash On Cash
3.32%
Cap Rate
0.53
DSCR
$6,542
Rent
-$3,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,542 income − $9,587 expenses = $3,045 out of pocket
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,542
Total Expenses
$9,587
Mortgage P&I
91%
$5,961
Property Taxes
13%
$850
Home Insurance
6%
$402
HOA
2%
$149
Property Management
12%
$785
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$720