Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.71% first-year return on $258k initial cash invested.
-24.71%
Cash On Cash
0.51%
Cap Rate
0.09
DSCR
$2,433
Rent
-$5,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $7,737 expenses = $5,304 out of pocket
Investment Breakdown
|
Purchase Price
$1141k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,411
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,433
Total Expenses
$7,737
Mortgage P&I
234%
$5,695
Property Taxes
27%
$662
Home Insurance
23%
$553
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268