Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.08% first-year return on $262k initial cash invested.
-13.08%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$6,536
Rent
-$2,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,536 income − $9,387 expenses = $2,851 out of pocket
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,598
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,536
Total Expenses
$9,387
Mortgage P&I
89%
$5,846
Property Taxes
14%
$904
Home Insurance
6%
$416
HOA
0%
$0
Property Management
12%
$784
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$719