Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.02% first-year return on $265k initial cash invested.
-15.02%
Cash On Cash
3.03%
Cap Rate
0.49
DSCR
$5,787
Rent
-$3,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,787 income − $9,109 expenses = $3,322 out of pocket
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$236k
Closing costs
1%
$11,782
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,787
Total Expenses
$9,109
Mortgage P&I
105%
$6,064
Property Taxes
9%
$539
Home Insurance
8%
$437
HOA
2%
$102
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$637