Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.45% first-year return on $264k initial cash invested.
-15.45%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$6,159
Rent
-$3,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,159 income − $9,553 expenses = $3,394 out of pocket
Investment Breakdown
|
Purchase Price
$1169k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,692
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,159
Total Expenses
$9,553
Mortgage P&I
96%
$5,927
Property Taxes
18%
$1,131
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677