Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.49% first-year return on $261k initial cash invested.
-13.49%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$6,404
Rent
-$2,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,404 income − $9,334 expenses = $2,930 out of pocket
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,554
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,404
Total Expenses
$9,334
Mortgage P&I
90%
$5,780
Property Taxes
15%
$976
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704