Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.63% first-year return on $263k initial cash invested.
-13.63%
Cash On Cash
3.31%
Cap Rate
0.54
DSCR
$6,756
Rent
-$2,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,756 income − $9,743 expenses = $2,987 out of pocket
Investment Breakdown
|
Purchase Price
$1166k
Downpayment
20.0%
Interest Rate
6.6%
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
$6,756
Total Expenses
$9,743
Mortgage P&I
88%
$5,933
Property Taxes
16%
$1,095
Home Insurance
6%
$418
HOA
0%
$0
Property Management
12%
$811
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743