Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.17% first-year return on $263k initial cash invested.
-13.17%
Cash On Cash
3.37%
Cap Rate
0.55
DSCR
$6,388
Rent
-$2,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,388 income − $9,270 expenses = $2,882 out of pocket
Investment Breakdown
|
Purchase Price
$1165k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,647
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,388
Total Expenses
$9,270
Mortgage P&I
92%
$5,895
Property Taxes
12%
$765
Home Insurance
7%
$436
HOA
0%
$0
Property Management
12%
$767
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$703