Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.49% first-year return on $262k initial cash invested.
-14.49%
Cash On Cash
3.53%
Cap Rate
0.54
DSCR
$7,148
Rent
-$3,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,148 income − $10,309 expenses = $3,161 out of pocket
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,608
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,148
Total Expenses
$10,309
Mortgage P&I
88%
$6,289
Property Taxes
16%
$1,170
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$858
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$786