Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.71% first-year return on $264k initial cash invested.
-14.71%
Cash On Cash
3.11%
Cap Rate
0.5
DSCR
$6,285
Rent
-$3,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,285 income − $9,526 expenses = $3,241 out of pocket
Investment Breakdown
|
Purchase Price
$1174k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$235k
Closing costs
1%
$11,735
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,285
Total Expenses
$9,526
Mortgage P&I
96%
$6,034
Property Taxes
15%
$971
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$754
CapEx
4%
$251
Vacancy
3%
$189
Maintenance
4%
$251
Other
11%
$691