Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.87% first-year return on $266k initial cash invested.
-11.87%
Cash On Cash
3.74%
Cap Rate
0.61
DSCR
$6,752
Rent
-$2,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,752 income − $9,382 expenses = $2,630 out of pocket
Investment Breakdown
|
Purchase Price
$1181k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,807
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,752
Total Expenses
$9,382
Mortgage P&I
89%
$6,039
Property Taxes
9%
$627
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$810
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743