Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.23% first-year return on $262k initial cash invested.
-16.23%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$4,960
Rent
-$3,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,960 income − $8,509 expenses = $3,549 out of pocket
Investment Breakdown
|
Purchase Price
$1164k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$233k
Closing costs
1%
$11,636
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,960
Total Expenses
$8,509
Mortgage P&I
115%
$5,727
Property Taxes
14%
$684
Home Insurance
8%
$412
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$546