Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.95% first-year return on $267k initial cash invested.
-17.95%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$5,409
Rent
-$3,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,409 income − $9,401 expenses = $3,992 out of pocket
Investment Breakdown
|
Purchase Price
$1185k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,848
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,409
Total Expenses
$9,401
Mortgage P&I
110%
$5,973
Property Taxes
21%
$1,156
Home Insurance
8%
$434
HOA
0%
$0
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595