Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.2% first-year return on $266k initial cash invested.
-14.2%
Cash On Cash
3.63%
Cap Rate
0.56
DSCR
$7,382
Rent
-$3,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,382 income − $10,532 expenses = $3,150 out of pocket
Investment Breakdown
|
Purchase Price
$1182k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,823
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,382
Total Expenses
$10,532
Mortgage P&I
87%
$6,430
Property Taxes
16%
$1,175
Home Insurance
6%
$418
HOA
0%
$0
Property Management
12%
$886
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$812