Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.58% first-year return on $267k initial cash invested.
-18.58%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$3,684
Rent
-$4,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,684 income − $7,818 expenses = $4,134 out of pocket
Investment Breakdown
|
Purchase Price
$1186k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,857
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,684
Total Expenses
$7,818
Mortgage P&I
160%
$5,900
Property Taxes
6%
$211
Home Insurance
12%
$455
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405