Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.13% first-year return on $267k initial cash invested.
-16.13%
Cash On Cash
2.94%
Cap Rate
0.46
DSCR
$6,028
Rent
-$3,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,028 income − $9,617 expenses = $3,589 out of pocket
Investment Breakdown
|
Purchase Price
$1186k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,855
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,028
Total Expenses
$9,617
Mortgage P&I
104%
$6,248
Property Taxes
12%
$708
Home Insurance
10%
$612
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663