Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.84% first-year return on $264k initial cash invested.
-14.84%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$6,112
Rent
-$3,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,112 income − $9,380 expenses = $3,268 out of pocket
Investment Breakdown
|
Purchase Price
$1173k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$235k
Closing costs
1%
$11,727
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,112
Total Expenses
$9,380
Mortgage P&I
97%
$5,922
Property Taxes
16%
$962
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672