Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.11% first-year return on $266k initial cash invested.
-21.11%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$4,700
Rent
-$4,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,700 income − $9,384 expenses = $4,684 out of pocket
Investment Breakdown
|
Purchase Price
$1182k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,820
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,700
Total Expenses
$9,384
Mortgage P&I
127%
$5,966
Property Taxes
30%
$1,400
Home Insurance
9%
$420
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517