Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.01% first-year return on $263k initial cash invested.
-18.01%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$4,794
Rent
-$3,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,794 income − $8,735 expenses = $3,941 out of pocket
Investment Breakdown
|
Purchase Price
$1165k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,794
Total Expenses
$8,735
Mortgage P&I
121%
$5,784
Property Taxes
19%
$913
Home Insurance
9%
$408
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527