Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.94% first-year return on $266k initial cash invested.
-10.94%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$6,045
Rent
-$2,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,045 income − $8,467 expenses = $2,422 out of pocket
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,799
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,045
Total Expenses
$8,467
Mortgage P&I
98%
$5,907
Property Taxes
2%
$92
Home Insurance
7%
$413
HOA
0%
$0
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665