Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.73% first-year return on $265k initial cash invested.
-11.73%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$6,682
Rent
-$2,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,682 income − $9,270 expenses = $2,588 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,751
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,682
Total Expenses
$9,270
Mortgage P&I
86%
$5,775
Property Taxes
12%
$804
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$802
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$735