Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.6% first-year return on $267k initial cash invested.
-18.6%
Cash On Cash
2.36%
Cap Rate
0.37
DSCR
$5,490
Rent
-$4,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,490 income − $9,626 expenses = $4,136 out of pocket
Investment Breakdown
|
Purchase Price
$1185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,849
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,490
Total Expenses
$9,626
Mortgage P&I
114%
$6,245
Property Taxes
20%
$1,083
Home Insurance
8%
$430
HOA
0%
$0
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604