Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.69% first-year return on $263k initial cash invested.
-15.69%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$5,654
Rent
-$3,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,654 income − $9,087 expenses = $3,433 out of pocket
Investment Breakdown
|
Purchase Price
$1164k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,643
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,654
Total Expenses
$9,087
Mortgage P&I
103%
$5,812
Property Taxes
14%
$792
Home Insurance
7%
$411
HOA
3%
$150
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622