Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.55% first-year return on $262k initial cash invested.
-13.55%
Cash On Cash
3.32%
Cap Rate
0.54
DSCR
$6,789
Rent
-$2,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,789 income − $9,748 expenses = $2,959 out of pocket
Investment Breakdown
|
Purchase Price
$1162k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,621
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,789
Total Expenses
$9,748
Mortgage P&I
87%
$5,902
Property Taxes
16%
$1,116
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$815
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$747