Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.13% first-year return on $266k initial cash invested.
-16.13%
Cash On Cash
2.73%
Cap Rate
0.44
DSCR
$4,976
Rent
-$3,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,976 income − $8,546 expenses = $3,570 out of pocket
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,976
Total Expenses
$8,546
Mortgage P&I
122%
$6,057
Property Taxes
8%
$385
Home Insurance
8%
$413
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547