Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.12% first-year return on $266k initial cash invested.
-15.12%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$5,457
Rent
-$3,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,457 income − $8,812 expenses = $3,355 out of pocket
Investment Breakdown
|
Purchase Price
$1182k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,823
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,457
Total Expenses
$8,812
Mortgage P&I
110%
$5,985
Property Taxes
10%
$552
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600