Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.14% first-year return on $262k initial cash invested.
-15.14%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$6,008
Rent
-$3,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,008 income − $9,311 expenses = $3,303 out of pocket
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,611
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,008
Total Expenses
$9,311
Mortgage P&I
96%
$5,779
Property Taxes
18%
$1,070
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661