Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.21% first-year return on $262k initial cash invested.
-18.21%
Cash On Cash
2.44%
Cap Rate
0.39
DSCR
$6,216
Rent
-$3,981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,216 income − $10,197 expenses = $3,981 out of pocket
Investment Breakdown
|
Purchase Price
$1163k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$233k
Closing costs
1%
$11,633
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,216
Total Expenses
$10,197
Mortgage P&I
98%
$6,101
Property Taxes
25%
$1,575
Home Insurance
7%
$407
HOA
0%
$0
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$186
Maintenance
4%
$249
Other
11%
$684