Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.34% first-year return on $264k initial cash invested.
-15.34%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$6,396
Rent
-$3,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,396 income − $9,766 expenses = $3,370 out of pocket
Investment Breakdown
|
Purchase Price
$1169k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,694
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,396
Total Expenses
$9,766
Mortgage P&I
93%
$5,968
Property Taxes
17%
$1,103
Home Insurance
7%
$437
HOA
1%
$82
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704