Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.98% first-year return on $261k initial cash invested.
-14.98%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$5,838
Rent
-$3,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,838 income − $9,092 expenses = $3,254 out of pocket
Investment Breakdown
|
Purchase Price
$1156k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,559
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,838
Total Expenses
$9,092
Mortgage P&I
99%
$5,786
Property Taxes
15%
$900
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$642