Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.67% first-year return on $261k initial cash invested.
-12.67%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$6,806
Rent
-$2,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,806 income − $9,562 expenses = $2,756 out of pocket
Investment Breakdown
|
Purchase Price
$1157k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,568
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,806
Total Expenses
$9,562
Mortgage P&I
85%
$5,783
Property Taxes
12%
$810
Home Insurance
7%
$455
HOA
3%
$200
Property Management
12%
$817
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$749