Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.36% first-year return on $264k initial cash invested.
-16.36%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$5,668
Rent
-$3,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,668 income − $9,270 expenses = $3,602 out of pocket
Investment Breakdown
|
Purchase Price
$1172k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,724
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,668
Total Expenses
$9,270
Mortgage P&I
104%
$5,915
Property Taxes
19%
$1,062
Home Insurance
6%
$366
HOA
0%
$0
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$623