Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.82% first-year return on $266k initial cash invested.
-13.82%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$5,880
Rent
-$3,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,880 income − $8,944 expenses = $3,064 out of pocket
Investment Breakdown
|
Purchase Price
$1181k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,809
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,880
Total Expenses
$8,944
Mortgage P&I
100%
$5,855
Property Taxes
11%
$652
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647