Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.72% first-year return on $265k initial cash invested.
-18.72%
Cash On Cash
2.64%
Cap Rate
0.4
DSCR
$5,420
Rent
-$4,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,420 income − $9,550 expenses = $4,130 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,420
Total Expenses
$9,550
Mortgage P&I
120%
$6,497
Property Taxes
15%
$799
Home Insurance
8%
$411
HOA
0%
$0
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$596