Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.11% first-year return on $262k initial cash invested.
-13.11%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$6,561
Rent
-$2,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,561 income − $9,423 expenses = $2,862 out of pocket
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,613
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,561
Total Expenses
$9,423
Mortgage P&I
88%
$5,764
Property Taxes
15%
$1,010
Home Insurance
6%
$419
HOA
0%
$0
Property Management
12%
$787
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$722