Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.71% first-year return on $263k initial cash invested.
-18.71%
Cash On Cash
2.51%
Cap Rate
0.39
DSCR
$5,640
Rent
-$4,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,640 income − $9,743 expenses = $4,103 out of pocket
Investment Breakdown
|
Purchase Price
$1168k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$234k
Closing costs
1%
$11,677
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,640
Total Expenses
$9,743
Mortgage P&I
112%
$6,316
Property Taxes
19%
$1,089
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$620