Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.69% first-year return on $263k initial cash invested.
-13.69%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$6,735
Rent
-$2,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,735 income − $9,730 expenses = $2,995 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%
$11,646
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,735
Total Expenses
$9,730
Mortgage P&I
88%
$5,897
Property Taxes
17%
$1,133
Home Insurance
6%
$411
HOA
0%
$0
Property Management
12%
$808
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$741