Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.65% first-year return on $262k initial cash invested.
-15.65%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$5,584
Rent
-$3,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,584 income − $8,998 expenses = $3,414 out of pocket
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,611
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,584
Total Expenses
$8,998
Mortgage P&I
103%
$5,730
Property Taxes
17%
$952
Home Insurance
7%
$418
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$168
Maintenance
4%
$223
Other
11%
$614