Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.93% first-year return on $261k initial cash invested.
-15.93%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$6,285
Rent
-$3,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,285 income − $9,755 expenses = $3,470 out of pocket
Investment Breakdown
|
Purchase Price
$1159k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,589
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,285
Total Expenses
$9,755
Mortgage P&I
95%
$5,940
Property Taxes
19%
$1,168
Home Insurance
7%
$412
HOA
2%
$99
Property Management
12%
$754
CapEx
4%
$251
Vacancy
3%
$189
Maintenance
4%
$251
Other
11%
$691