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 $263k initial cash invested.
-14.94%
Cash On Cash
3.14%
Cap Rate
0.5
DSCR
$6,236
Rent
-$3,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,236 income − $9,516 expenses = $3,280 out of pocket
Investment Breakdown
|
Purchase Price
$1169k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$234k
Closing costs
1%
$11,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,236
Total Expenses
$9,516
Mortgage P&I
98%
$6,092
Property Taxes
14%
$896
Home Insurance
7%
$409
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$686