Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.17% first-year return on $266k initial cash invested.
-12.17%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$7,314
Rent
-$2,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,314 income − $10,016 expenses = $2,702 out of pocket
Investment Breakdown
|
Purchase Price
$1183k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$237k
Closing costs
1%
$11,825
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,314
Total Expenses
$10,016
Mortgage P&I
82%
$5,984
Property Taxes
15%
$1,098
Home Insurance
6%
$446
HOA
0%
$0
Property Management
12%
$878
CapEx
4%
$293
Vacancy
3%
$219
Maintenance
4%
$293
Other
11%
$805