Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.16% first-year return on $262k initial cash invested.
-13.16%
Cash On Cash
3.37%
Cap Rate
0.55
DSCR
$5,830
Rent
-$2,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,830 income − $8,699 expenses = $2,869 out of pocket
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,605
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,830
Total Expenses
$8,699
Mortgage P&I
101%
$5,899
Property Taxes
7%
$409
Home Insurance
7%
$409
HOA
0%
$0
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641