Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.05% first-year return on $261k initial cash invested.
-19.05%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$4,274
Rent
-$4,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,274 income − $8,412 expenses = $4,138 out of pocket
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,554
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,274
Total Expenses
$8,412
Mortgage P&I
135%
$5,779
Property Taxes
18%
$760
Home Insurance
10%
$420
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470