Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.76% first-year return on $266k initial cash invested.
-16.76%
Cash On Cash
3.26%
Cap Rate
0.48
DSCR
$7,374
Rent
-$3,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,374 income − $11,090 expenses = $3,716 out of pocket
Investment Breakdown
|
Purchase Price
$1181k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,814
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,374
Total Expenses
$11,090
Mortgage P&I
90%
$6,627
Property Taxes
16%
$1,170
Home Insurance
6%
$420
HOA
5%
$366
Property Management
12%
$885
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$811