Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.83% first-year return on $267k initial cash invested.
-14.83%
Cash On Cash
3.42%
Cap Rate
0.53
DSCR
$7,124
Rent
-$3,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,124 income − $10,428 expenses = $3,304 out of pocket
Investment Breakdown
|
Purchase Price
$1187k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,873
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,124
Total Expenses
$10,428
Mortgage P&I
90%
$6,406
Property Taxes
17%
$1,179
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$855
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784