Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.16% first-year return on $256k initial cash invested.
-3.16%
Cash On Cash
5.64%
Cap Rate
0.94
DSCR
$8,752
Rent
-$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,752 income − $9,425 expenses = $673 out of pocket
Investment Breakdown
|
Purchase Price
$1131k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$226k
Closing costs
1%
$11,314
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,752
Total Expenses
$9,425
Mortgage P&I
64%
$5,640
Property Taxes
4%
$389
Home Insurance
5%
$420
HOA
0%
$0
Property Management
12%
$1,050
CapEx
4%
$350
Vacancy
3%
$263
Maintenance
4%
$350
Other
11%
$963