Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.25% first-year return on $258k initial cash invested.
-15.25%
Cash On Cash
3.18%
Cap Rate
0.5
DSCR
$6,596
Rent
-$3,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,596 income − $9,870 expenses = $3,274 out of pocket
Investment Breakdown
|
Purchase Price
$1141k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,410
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,596
Total Expenses
$9,870
Mortgage P&I
91%
$6,029
Property Taxes
18%
$1,188
Home Insurance
6%
$409
HOA
0%
$0
Property Management
12%
$792
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$726