Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.42% first-year return on $262k initial cash invested.
-10.42%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$6,759
Rent
-$2,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,759 income − $9,036 expenses = $2,277 out of pocket
Investment Breakdown
|
Purchase Price
$1163k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$233k
Closing costs
1%
$11,630
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,759
Total Expenses
$9,036
Mortgage P&I
86%
$5,836
Property Taxes
7%
$490
Home Insurance
6%
$413
HOA
0%
$0
Property Management
12%
$811
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743