Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.32% first-year return on $264k initial cash invested.
-19.32%
Cash On Cash
2.36%
Cap Rate
0.36
DSCR
$5,560
Rent
-$4,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,560 income − $9,802 expenses = $4,242 out of pocket
Investment Breakdown
|
Purchase Price
$1169k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,691
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,560
Total Expenses
$9,802
Mortgage P&I
114%
$6,323
Property Taxes
21%
$1,169
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$612