Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.97% first-year return on $265k initial cash invested.
-13.97%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$5,790
Rent
-$3,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,790 income − $8,870 expenses = $3,080 out of pocket
Investment Breakdown
|
Purchase Price
$1174k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,740
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,790
Total Expenses
$8,870
Mortgage P&I
101%
$5,836
Property Taxes
11%
$644
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637