Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.14% first-year return on $265k initial cash invested.
-15.14%
Cash On Cash
3.15%
Cap Rate
0.5
DSCR
$5,828
Rent
-$3,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,828 income − $9,167 expenses = $3,339 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,749
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,828
Total Expenses
$9,167
Mortgage P&I
106%
$6,187
Property Taxes
7%
$421
Home Insurance
7%
$411
HOA
3%
$167
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641