Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.59% first-year return on $263k initial cash invested.
-15.59%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$6,102
Rent
-$3,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,102 income − $9,513 expenses = $3,411 out of pocket
Investment Breakdown
|
Purchase Price
$1165k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,647
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,102
Total Expenses
$9,513
Mortgage P&I
97%
$5,933
Property Taxes
18%
$1,086
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671