Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.56% first-year return on $265k initial cash invested.
-20.56%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$4,672
Rent
-$4,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,672 income − $9,209 expenses = $4,537 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,672
Total Expenses
$9,209
Mortgage P&I
130%
$6,058
Property Taxes
20%
$926
Home Insurance
9%
$411
HOA
5%
$225
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514