Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.82% first-year return on $266k initial cash invested.
-11.82%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$7,780
Rent
-$2,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,780 income − $10,399 expenses = $2,619 out of pocket
Investment Breakdown
|
Purchase Price
$1181k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,805
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,780
Total Expenses
$10,399
Mortgage P&I
76%
$5,922
Property Taxes
12%
$946
Home Insurance
5%
$418
HOA
6%
$468
Property Management
12%
$934
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$856