Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.43% first-year return on $264k initial cash invested.
-15.43%
Cash On Cash
2.81%
Cap Rate
0.46
DSCR
$5,064
Rent
-$3,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,064 income − $8,462 expenses = $3,398 out of pocket
Investment Breakdown
|
Purchase Price
$1173k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$235k
Closing costs
1%
$11,727
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,064
Total Expenses
$8,462
Mortgage P&I
117%
$5,939
Property Taxes
7%
$342
Home Insurance
9%
$450
HOA
0%
$8
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557