Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.37% first-year return on $262k initial cash invested.
-17.37%
Cash On Cash
2.4%
Cap Rate
0.39
DSCR
$4,914
Rent
-$3,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,914 income − $8,701 expenses = $3,787 out of pocket
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,601
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,914
Total Expenses
$8,701
Mortgage P&I
120%
$5,909
Property Taxes
14%
$700
Home Insurance
9%
$420
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$147
Maintenance
4%
$197
Other
11%
$541