Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.76% first-year return on $263k initial cash invested.
-11.76%
Cash On Cash
3.56%
Cap Rate
0.6
DSCR
$5,966
Rent
-$2,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,966 income − $8,547 expenses = $2,581 out of pocket
Investment Breakdown
|
Purchase Price
$1168k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$234k
Closing costs
1%
$11,680
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,966
Total Expenses
$8,547
Mortgage P&I
97%
$5,804
Property Taxes
5%
$305
Home Insurance
7%
$409
HOA
0%
$0
Property Management
12%
$716
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$656