Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.26% first-year return on $263k initial cash invested.
-15.26%
Cash On Cash
2.97%
Cap Rate
0.48
DSCR
$6,408
Rent
-$3,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,408 income − $9,759 expenses = $3,351 out of pocket
Investment Breakdown
|
Purchase Price
$1169k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$234k
Closing costs
1%
$11,689
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,408
Total Expenses
$9,759
Mortgage P&I
93%
$5,991
Property Taxes
18%
$1,170
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705