Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.89% first-year return on $263k initial cash invested.
-17.89%
Cash On Cash
2.34%
Cap Rate
0.38
DSCR
$4,138
Rent
-$3,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,138 income − $8,056 expenses = $3,918 out of pocket
Investment Breakdown
|
Purchase Price
$1165k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,654
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,138
Total Expenses
$8,056
Mortgage P&I
146%
$6,029
Property Taxes
5%
$190
Home Insurance
10%
$429
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$455