Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.96% first-year return on $263k initial cash invested.
-18.96%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$3,424
Rent
-$4,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $7,587 expenses = $4,163 out of pocket
Investment Breakdown
|
Purchase Price
$1169k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$234k
Closing costs
1%
$11,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,424
Total Expenses
$7,587
Mortgage P&I
172%
$5,890
Property Taxes
1%
$51
Home Insurance
12%
$409
HOA
2%
$72
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377