Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.35% first-year return on $266k initial cash invested.
-16.35%
Cash On Cash
2.73%
Cap Rate
0.44
DSCR
$5,259
Rent
-$3,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,259 income − $8,881 expenses = $3,622 out of pocket
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,259
Total Expenses
$8,881
Mortgage P&I
116%
$6,092
Property Taxes
11%
$572
Home Insurance
8%
$430
HOA
0%
$0
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578