Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.84% first-year return on $261k initial cash invested.
-17.84%
Cash On Cash
2.8%
Cap Rate
0.43
DSCR
$6,158
Rent
-$3,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,158 income − $10,046 expenses = $3,888 out of pocket
Investment Breakdown
|
Purchase Price
$1159k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,594
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,158
Total Expenses
$10,046
Mortgage P&I
103%
$6,347
Property Taxes
19%
$1,195
Home Insurance
7%
$411
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677