Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.91% first-year return on $261k initial cash invested.
-15.91%
Cash On Cash
2.83%
Cap Rate
0.46
DSCR
$5,320
Rent
-$3,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,320 income − $8,779 expenses = $3,459 out of pocket
Investment Breakdown
|
Purchase Price
$1157k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,569
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,320
Total Expenses
$8,779
Mortgage P&I
112%
$5,973
Property Taxes
11%
$577
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585