Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.87% first-year return on $265k initial cash invested.
-13.87%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$5,702
Rent
-$3,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,702 income − $8,760 expenses = $3,058 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,746
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,702
Total Expenses
$8,760
Mortgage P&I
103%
$5,883
Property Taxes
9%
$519
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627