Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.03% first-year return on $266k initial cash invested.
-21.03%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$6,130
Rent
-$4,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,130 income − $10,795 expenses = $4,665 out of pocket
Investment Breakdown
|
Purchase Price
$1182k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,816
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,130
Total Expenses
$10,795
Mortgage P&I
98%
$6,016
Property Taxes
37%
$2,259
Home Insurance
7%
$436
HOA
0%
$0
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674