Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.52% first-year return on $265k initial cash invested.
-17.52%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$5,650
Rent
-$3,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,650 income − $9,517 expenses = $3,867 out of pocket
Investment Breakdown
|
Purchase Price
$1176k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,755
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,650
Total Expenses
$9,517
Mortgage P&I
106%
$5,983
Property Taxes
21%
$1,199
Home Insurance
7%
$413
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622