Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.11% first-year return on $265k initial cash invested.
-5.11%
Cash On Cash
5%
Cap Rate
0.86
DSCR
$8,331
Rent
-$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,331 income − $9,458 expenses = $1,127 out of pocket
Investment Breakdown
|
Purchase Price
$1176k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,757
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,331
Total Expenses
$9,458
Mortgage P&I
68%
$5,689
Property Taxes
6%
$519
Home Insurance
5%
$418
HOA
0%
$0
Property Management
12%
$1,000
CapEx
4%
$333
Vacancy
3%
$250
Maintenance
4%
$333
Other
11%
$916