Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.03% first-year return on $262k initial cash invested.
-18.03%
Cash On Cash
2.36%
Cap Rate
0.38
DSCR
$4,635
Rent
-$3,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,635 income − $8,565 expenses = $3,930 out of pocket
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,635
Total Expenses
$8,565
Mortgage P&I
130%
$6,023
Property Taxes
9%
$436
Home Insurance
9%
$406
HOA
3%
$125
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510