Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.85% first-year return on $261k initial cash invested.
-20.85%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$4,246
Rent
-$4,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,246 income − $8,787 expenses = $4,541 out of pocket
Investment Breakdown
|
Purchase Price
$1159k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,586
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,246
Total Expenses
$8,787
Mortgage P&I
135%
$5,747
Property Taxes
28%
$1,199
Home Insurance
9%
$385
HOA
0%
$12
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467