Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.72% first-year return on $261k initial cash invested.
-15.72%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$5,082
Rent
-$3,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,082 income − $8,508 expenses = $3,426 out of pocket
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,595
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,082
Total Expenses
$8,508
Mortgage P&I
113%
$5,751
Property Taxes
12%
$611
Home Insurance
8%
$419
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$559