Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.47% first-year return on $265k initial cash invested.
-13.47%
Cash On Cash
3.6%
Cap Rate
0.57
DSCR
$7,324
Rent
-$2,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,324 income − $10,297 expenses = $2,973 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,754
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,324
Total Expenses
$10,297
Mortgage P&I
85%
$6,207
Property Taxes
16%
$1,179
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$879
CapEx
4%
$293
Vacancy
3%
$220
Maintenance
4%
$293
Other
11%
$806