Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.35% first-year return on $265k initial cash invested.
-11.35%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$7,551
Rent
-$2,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,551 income − $10,055 expenses = $2,504 out of pocket
Investment Breakdown
|
Purchase Price
$1174k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,744
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,551
Total Expenses
$10,055
Mortgage P&I
79%
$5,944
Property Taxes
13%
$974
Home Insurance
6%
$419
HOA
2%
$150
Property Management
12%
$906
CapEx
4%
$302
Vacancy
3%
$227
Maintenance
4%
$302
Other
11%
$831