Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.49% first-year return on $266k initial cash invested.
-10.49%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$6,328
Rent
-$2,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,328 income − $8,651 expenses = $2,323 out of pocket
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,803
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,328
Total Expenses
$8,651
Mortgage P&I
93%
$5,875
Property Taxes
2%
$144
Home Insurance
7%
$418
HOA
1%
$63
Property Management
12%
$759
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$696