Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.39% first-year return on $261k initial cash invested.
-14.39%
Cash On Cash
3.09%
Cap Rate
0.5
DSCR
$5,194
Rent
-$3,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,194 income − $8,326 expenses = $3,132 out of pocket
Investment Breakdown
|
Purchase Price
$1158k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,582
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,194
Total Expenses
$8,326
Mortgage P&I
114%
$5,905
Property Taxes
5%
$235
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571