Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.64% first-year return on $262k initial cash invested.
-14.64%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$5,382
Rent
-$3,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,382 income − $8,574 expenses = $3,192 out of pocket
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,606
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,382
Total Expenses
$8,574
Mortgage P&I
108%
$5,827
Property Taxes
9%
$489
Home Insurance
8%
$429
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$592