Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.76% first-year return on $267k initial cash invested.
-13.76%
Cash On Cash
3.05%
Cap Rate
0.52
DSCR
$6,404
Rent
-$3,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,404 income − $9,469 expenses = $3,065 out of pocket
Investment Breakdown
|
Purchase Price
$1187k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,872
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,404
Total Expenses
$9,469
Mortgage P&I
91%
$5,822
Property Taxes
16%
$1,042
Home Insurance
7%
$429
HOA
0%
$0
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704