Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.22% first-year return on $263k initial cash invested.
-13.22%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$5,864
Rent
-$2,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,864 income − $8,764 expenses = $2,900 out of pocket
Investment Breakdown
|
Purchase Price
$1168k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$234k
Closing costs
1%
$11,680
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,864
Total Expenses
$8,764
Mortgage P&I
98%
$5,755
Property Taxes
10%
$605
Home Insurance
7%
$409
HOA
0%
$0
Property Management
12%
$704
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$645