Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.67% first-year return on $265k initial cash invested.
-15.67%
Cash On Cash
3.27%
Cap Rate
0.5
DSCR
$6,804
Rent
-$3,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,804 income − $10,261 expenses = $3,457 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
7.2%
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
$6,804
Total Expenses
$10,261
Mortgage P&I
94%
$6,383
Property Taxes
17%
$1,155
Home Insurance
6%
$411
HOA
0%
$0
Property Management
12%
$816
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$748