Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.86% first-year return on $261k initial cash invested.
-18.86%
Cash On Cash
2.15%
Cap Rate
0.34
DSCR
$3,814
Rent
-$4,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,814 income − $7,920 expenses = $4,106 out of pocket
Investment Breakdown
|
Purchase Price
$1158k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,583
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,814
Total Expenses
$7,920
Mortgage P&I
158%
$6,029
Property Taxes
5%
$173
Home Insurance
11%
$420
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420