Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.07% first-year return on $265k initial cash invested.
-20.07%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$4,572
Rent
-$4,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,572 income − $9,009 expenses = $4,437 out of pocket
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$236k
Closing costs
1%
$11,776
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,572
Total Expenses
$9,009
Mortgage P&I
127%
$5,818
Property Taxes
26%
$1,198
Home Insurance
10%
$438
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503