Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.95% first-year return on $261k initial cash invested.
-14.95%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$6,276
Rent
-$3,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,276 income − $9,522 expenses = $3,246 out of pocket
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,549
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,276
Total Expenses
$9,522
Mortgage P&I
93%
$5,848
Property Taxes
17%
$1,037
Home Insurance
7%
$464
HOA
1%
$40
Property Management
12%
$753
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$690