Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.59% first-year return on $262k initial cash invested.
-16.59%
Cash On Cash
2.58%
Cap Rate
0.42
DSCR
$5,908
Rent
-$3,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,908 income − $9,535 expenses = $3,627 out of pocket
Investment Breakdown
|
Purchase Price
$1163k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$233k
Closing costs
1%
$11,632
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,908
Total Expenses
$9,535
Mortgage P&I
100%
$5,890
Property Taxes
21%
$1,218
Home Insurance
7%
$419
HOA
0%
$0
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650