Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.4% first-year return on $266k initial cash invested.
-14.4%
Cash On Cash
3.77%
Cap Rate
0.56
DSCR
$6,531
Rent
-$3,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,531 income − $9,729 expenses = $3,198 out of pocket
Investment Breakdown
|
Purchase Price
$1183k
Downpayment
20.0%
Interest Rate
7.6%
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
$6,531
Total Expenses
$9,729
Mortgage P&I
102%
$6,655
Property Taxes
6%
$416
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$784
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$718