Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.04% first-year return on $264k initial cash invested.
-16.04%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$5,925
Rent
-$3,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,925 income − $9,452 expenses = $3,527 out of pocket
Investment Breakdown
|
Purchase Price
$1171k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,710
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,925
Total Expenses
$9,452
Mortgage P&I
99%
$5,874
Property Taxes
15%
$881
Home Insurance
7%
$416
HOA
4%
$266
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652