Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.17% first-year return on $263k initial cash invested.
-22.17%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$2,816
Rent
-$4,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,816 income − $7,669 expenses = $4,853 out of pocket
Investment Breakdown
|
Purchase Price
$1165k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,816
Total Expenses
$7,669
Mortgage P&I
210%
$5,924
Property Taxes
13%
$379
Home Insurance
14%
$408
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$84
Maintenance
4%
$113
Other
11%
$310