Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.38% first-year return on $265k initial cash invested.
-14.38%
Cash On Cash
3.64%
Cap Rate
0.55
DSCR
$7,188
Rent
-$3,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,188 income − $10,358 expenses = $3,170 out of pocket
Investment Breakdown
|
Purchase Price
$1174k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,741
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,188
Total Expenses
$10,358
Mortgage P&I
90%
$6,445
Property Taxes
15%
$1,051
Home Insurance
6%
$416
HOA
0%
$0
Property Management
12%
$863
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$791