Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.53% first-year return on $264k initial cash invested.
-15.53%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$4,926
Rent
-$3,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,926 income − $8,340 expenses = $3,414 out of pocket
Investment Breakdown
|
Purchase Price
$1171k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,706
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,926
Total Expenses
$8,340
Mortgage P&I
121%
$5,944
Property Taxes
5%
$254
Home Insurance
9%
$437
HOA
1%
$30
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542