Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.65% first-year return on $262k initial cash invested.
-13.65%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$6,626
Rent
-$2,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,626 income − $9,602 expenses = $2,976 out of pocket
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,603
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,626
Total Expenses
$9,602
Mortgage P&I
89%
$5,865
Property Taxes
16%
$1,066
Home Insurance
6%
$418
HOA
0%
$0
Property Management
12%
$795
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$729