Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.81% first-year return on $265k initial cash invested.
-14.81%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$5,868
Rent
-$3,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,868 income − $9,136 expenses = $3,268 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,754
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,868
Total Expenses
$9,136
Mortgage P&I
101%
$5,921
Property Taxes
11%
$620
Home Insurance
7%
$420
HOA
3%
$180
Property Management
12%
$704
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$645