Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.79% first-year return on $264k initial cash invested.
-19.79%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$5,218
Rent
-$4,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,218 income − $9,570 expenses = $4,352 out of pocket
Investment Breakdown
|
Purchase Price
$1171k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,710
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,218
Total Expenses
$9,570
Mortgage P&I
109%
$5,695
Property Taxes
32%
$1,645
Home Insurance
9%
$455
HOA
0%
$0
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574