Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.28% first-year return on $262k initial cash invested.
-14.28%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$6,616
Rent
-$3,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,616 income − $9,738 expenses = $3,122 out of pocket
Investment Breakdown
|
Purchase Price
$1163k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$233k
Closing costs
1%
$11,634
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,616
Total Expenses
$9,738
Mortgage P&I
86%
$5,718
Property Taxes
20%
$1,317
Home Insurance
7%
$453
HOA
0%
$0
Property Management
12%
$794
CapEx
4%
$265
Vacancy
3%
$198
Maintenance
4%
$265
Other
11%
$728