Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.34% first-year return on $266k initial cash invested.
-14.34%
Cash On Cash
3.35%
Cap Rate
0.52
DSCR
$6,244
Rent
-$3,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,244 income − $9,416 expenses = $3,172 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,244
Total Expenses
$9,416
Mortgage P&I
98%
$6,130
Property Taxes
12%
$761
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$687