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 $263k initial cash invested.
-18.03%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$5,540
Rent
-$3,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,540 income − $9,491 expenses = $3,951 out of pocket
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,665
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,540
Total Expenses
$9,491
Mortgage P&I
108%
$5,967
Property Taxes
22%
$1,220
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$609