Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.21% first-year return on $264k initial cash invested.
-18.21%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$3,882
Rent
-$4,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,882 income − $7,892 expenses = $4,010 out of pocket
Investment Breakdown
|
Purchase Price
$1173k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$235k
Closing costs
1%
$11,728
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,882
Total Expenses
$7,892
Mortgage P&I
151%
$5,853
Property Taxes
8%
$300
Home Insurance
11%
$420
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427