Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.35% first-year return on $264k initial cash invested.
-15.35%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$4,712
Rent
-$3,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,712 income − $8,085 expenses = $3,373 out of pocket
Investment Breakdown
|
Purchase Price
$1170k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,700
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,712
Total Expenses
$8,085
Mortgage P&I
124%
$5,822
Property Taxes
5%
$253
Home Insurance
9%
$410
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518