Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.94% first-year return on $261k initial cash invested.
-14.94%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$5,703
Rent
-$3,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,703 income − $8,950 expenses = $3,247 out of pocket
Investment Breakdown
|
Purchase Price
$1156k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,559
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,703
Total Expenses
$8,950
Mortgage P&I
101%
$5,768
Property Taxes
14%
$824
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627