Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.21% first-year return on $265k initial cash invested.
-10.21%
Cash On Cash
3.9%
Cap Rate
0.66
DSCR
$6,438
Rent
-$2,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,438 income − $8,691 expenses = $2,253 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,438
Total Expenses
$8,691
Mortgage P&I
90%
$5,812
Property Taxes
2%
$118
Home Insurance
6%
$411
HOA
2%
$160
Property Management
12%
$773
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$708