Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.24% first-year return on $263k initial cash invested.
-19.24%
Cash On Cash
2.06%
Cap Rate
0.33
DSCR
$4,128
Rent
-$4,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,128 income − $8,352 expenses = $4,224 out of pocket
Investment Breakdown
|
Purchase Price
$1169k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$234k
Closing costs
1%
$11,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,128
Total Expenses
$8,352
Mortgage P&I
147%
$6,070
Property Taxes
11%
$452
Home Insurance
10%
$409
HOA
0%
$18
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454