Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.34% first-year return on $262k initial cash invested.
-16.34%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$6,096
Rent
-$3,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,096 income − $9,664 expenses = $3,568 out of pocket
Investment Breakdown
|
Purchase Price
$1162k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,619
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,096
Total Expenses
$9,664
Mortgage P&I
97%
$5,900
Property Taxes
14%
$865
Home Insurance
7%
$420
HOA
7%
$405
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671