Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.58% first-year return on $267k initial cash invested.
-13.58%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$5,730
Rent
-$3,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,730 income − $8,757 expenses = $3,027 out of pocket
Investment Breakdown
|
Purchase Price
$1188k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$238k
Closing costs
1%
$11,880
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,730
Total Expenses
$8,757
Mortgage P&I
105%
$6,018
Property Taxes
7%
$375
Home Insurance
7%
$416
HOA
0%
$0
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630