Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.05% first-year return on $261k initial cash invested.
-13.05%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$6,146
Rent
-$2,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,146 income − $8,981 expenses = $2,835 out of pocket
Investment Breakdown
|
Purchase Price
$1156k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,557
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,146
Total Expenses
$8,981
Mortgage P&I
93%
$5,728
Property Taxes
12%
$743
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676