Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.01% first-year return on $265k initial cash invested.
-11.01%
Cash On Cash
3.89%
Cap Rate
0.64
DSCR
$7,400
Rent
-$2,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,400 income − $9,831 expenses = $2,431 out of pocket
Investment Breakdown
|
Purchase Price
$1176k
Downpayment
20.0%
Interest Rate
6.5%
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
$7,400
Total Expenses
$9,831
Mortgage P&I
80%
$5,948
Property Taxes
13%
$947
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$888
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$814