Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.05% first-year return on $261k initial cash invested.
-24.05%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$3,514
Rent
-$5,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,514 income − $8,749 expenses = $5,235 out of pocket
Investment Breakdown
|
Purchase Price
$1158k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,583
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,514
Total Expenses
$8,749
Mortgage P&I
169%
$5,923
Property Taxes
34%
$1,210
Home Insurance
12%
$420
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$387