Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.93% first-year return on $265k initial cash invested.
-12.93%
Cash On Cash
3.43%
Cap Rate
0.56
DSCR
$6,555
Rent
-$2,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,555 income − $9,405 expenses = $2,850 out of pocket
Investment Breakdown
|
Purchase Price
$1174k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,741
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,555
Total Expenses
$9,405
Mortgage P&I
91%
$5,942
Property Taxes
13%
$825
Home Insurance
6%
$409
HOA
0%
$0
Property Management
12%
$787
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$721