Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.26% first-year return on $263k initial cash invested.
-14.26%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$5,180
Rent
-$3,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,180 income − $8,304 expenses = $3,124 out of pocket
Investment Breakdown
|
Purchase Price
$1166k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,662
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,180
Total Expenses
$8,304
Mortgage P&I
112%
$5,803
Property Taxes
6%
$320
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570