Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.19% first-year return on $262k initial cash invested.
-13.19%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$7,389
Rent
-$2,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,389 income − $10,274 expenses = $2,885 out of pocket
Investment Breakdown
|
Purchase Price
$1164k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$233k
Closing costs
1%
$11,641
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,389
Total Expenses
$10,274
Mortgage P&I
79%
$5,801
Property Taxes
19%
$1,419
Home Insurance
6%
$415
HOA
2%
$125
Property Management
12%
$887
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$813