Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12% first-year return on $265k initial cash invested.
-12%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$6,222
Rent
-$2,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,222 income − $8,875 expenses = $2,653 out of pocket
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$236k
Closing costs
1%
$11,777
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,222
Total Expenses
$8,875
Mortgage P&I
94%
$5,879
Property Taxes
7%
$460
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$747
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$684