Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.99% first-year return on $265k initial cash invested.
-11.99%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$6,885
Rent
-$2,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,885 income − $9,537 expenses = $2,652 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%
$11,780
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,885
Total Expenses
$9,537
Mortgage P&I
87%
$5,963
Property Taxes
12%
$814
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$826
CapEx
4%
$275
Vacancy
3%
$207
Maintenance
4%
$275
Other
11%
$757