Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.69% first-year return on $265k initial cash invested.
-11.69%
Cash On Cash
3.7%
Cap Rate
0.61
DSCR
$6,798
Rent
-$2,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,798 income − $9,383 expenses = $2,585 out of pocket
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$236k
Closing costs
1%
$11,784
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,798
Total Expenses
$9,383
Mortgage P&I
88%
$5,948
Property Taxes
10%
$703
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$816
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$748