Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.15% first-year return on $267k initial cash invested.
-13.15%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$6,188
Rent
-$2,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,188 income − $9,113 expenses = $2,925 out of pocket
Investment Breakdown
|
Purchase Price
$1185k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,188
Total Expenses
$9,113
Mortgage P&I
96%
$5,914
Property Taxes
10%
$640
Home Insurance
7%
$415
HOA
1%
$38
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681