Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.8% first-year return on $261k initial cash invested.
-13.8%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$5,998
Rent
-$3,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,998 income − $9,005 expenses = $3,007 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%
$11,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,998
Total Expenses
$9,005
Mortgage P&I
96%
$5,732
Property Taxes
14%
$827
Home Insurance
7%
$406
HOA
0%
$0
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660