Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.22% first-year return on $262k initial cash invested.
-14.22%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$6,366
Rent
-$3,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,366 income − $9,476 expenses = $3,110 out of pocket
Investment Breakdown
|
Purchase Price
$1164k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,366
Total Expenses
$9,476
Mortgage P&I
92%
$5,828
Property Taxes
14%
$912
Home Insurance
6%
$406
HOA
3%
$165
Property Management
12%
$764
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$700