Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.3% first-year return on $262k initial cash invested.
-15.3%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$6,158
Rent
-$3,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,158 income − $9,501 expenses = $3,343 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%
$11,627
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,158
Total Expenses
$9,501
Mortgage P&I
95%
$5,864
Property Taxes
17%
$1,056
Home Insurance
8%
$488
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677