Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.43% first-year return on $264k initial cash invested.
-15.43%
Cash On Cash
2.89%
Cap Rate
0.47
DSCR
$6,369
Rent
-$3,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,369 income − $9,761 expenses = $3,392 out of pocket
Investment Breakdown
|
Purchase Price
$1171k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,707
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,369
Total Expenses
$9,761
Mortgage P&I
94%
$5,955
Property Taxes
19%
$1,220
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$764
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701