Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.42% first-year return on $262k initial cash invested.
-13.42%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$5,724
Rent
-$2,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,724 income − $8,648 expenses = $2,924 out of pocket
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,596
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,724
Total Expenses
$8,648
Mortgage P&I
101%
$5,788
Property Taxes
9%
$497
Home Insurance
7%
$416
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630