Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.67% first-year return on $267k initial cash invested.
-21.67%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$4,318
Rent
-$4,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,318 income − $9,141 expenses = $4,823 out of pocket
Investment Breakdown
|
Purchase Price
$1186k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,859
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,318
Total Expenses
$9,141
Mortgage P&I
139%
$5,992
Property Taxes
26%
$1,102
Home Insurance
13%
$578
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475