Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.81% first-year return on $267k initial cash invested.
-20.81%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$4,419
Rent
-$4,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,419 income − $9,051 expenses = $4,632 out of pocket
Investment Breakdown
|
Purchase Price
$1187k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,865
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,419
Total Expenses
$9,051
Mortgage P&I
136%
$6,025
Property Taxes
17%
$735
Home Insurance
18%
$788
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486