Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.84% first-year return on $262k initial cash invested.
-14.84%
Cash On Cash
3.04%
Cap Rate
0.49
DSCR
$5,728
Rent
-$3,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,728 income − $8,974 expenses = $3,246 out of pocket
Investment Breakdown
|
Purchase Price
$1164k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$233k
Closing costs
1%
$11,639
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,728
Total Expenses
$8,974
Mortgage P&I
104%
$5,962
Property Taxes
11%
$624
Home Insurance
7%
$420
HOA
0%
$21
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630