Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.96% first-year return on $267k initial cash invested.
-11.96%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$8,224
Rent
-$2,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,224 income − $10,882 expenses = $2,658 out of pocket
Investment Breakdown
|
Purchase Price
$1185k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,847
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,224
Total Expenses
$10,882
Mortgage P&I
72%
$5,959
Property Taxes
15%
$1,246
Home Insurance
5%
$420
HOA
6%
$460
Property Management
12%
$987
CapEx
4%
$329
Vacancy
3%
$247
Maintenance
4%
$329
Other
11%
$905