Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.59% first-year return on $266k initial cash invested.
-14.59%
Cash On Cash
3.09%
Cap Rate
0.5
DSCR
$5,890
Rent
-$3,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,890 income − $9,129 expenses = $3,239 out of pocket
Investment Breakdown
|
Purchase Price
$1183k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$237k
Closing costs
1%
$11,831
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,890
Total Expenses
$9,129
Mortgage P&I
103%
$6,045
Property Taxes
11%
$660
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648