Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.93% first-year return on $256k initial cash invested.
-19.93%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$2,892
Rent
-$4,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,892 income − $7,149 expenses = $4,257 out of pocket
Investment Breakdown
|
Purchase Price
$1135k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,892
Total Expenses
$7,149
Mortgage P&I
199%
$5,763
Property Taxes
0%
$5
Home Insurance
14%
$397
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318