Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.42% first-year return on $261k initial cash invested.
-13.42%
Cash On Cash
3.28%
Cap Rate
0.54
DSCR
$6,231
Rent
-$2,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,231 income − $9,154 expenses = $2,923 out of pocket
Investment Breakdown
|
Purchase Price
$1159k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,585
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,231
Total Expenses
$9,154
Mortgage P&I
94%
$5,836
Property Taxes
13%
$789
Home Insurance
7%
$411
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$685