Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.23% first-year return on $264k initial cash invested.
-20.23%
Cash On Cash
2.07%
Cap Rate
0.32
DSCR
$3,804
Rent
-$4,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,804 income − $8,249 expenses = $4,445 out of pocket
Investment Breakdown
|
Purchase Price
$1170k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,697
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,804
Total Expenses
$8,249
Mortgage P&I
166%
$6,311
Property Taxes
5%
$208
Home Insurance
12%
$438
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418