Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.84% first-year return on $265k initial cash invested.
-11.84%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$7,684
Rent
-$2,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,684 income − $10,296 expenses = $2,612 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.4%
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
$7,684
Total Expenses
$10,296
Mortgage P&I
77%
$5,903
Property Taxes
17%
$1,270
Home Insurance
5%
$411
HOA
1%
$100
Property Management
12%
$922
CapEx
4%
$307
Vacancy
3%
$231
Maintenance
4%
$307
Other
11%
$845