Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.99% first-year return on $265k initial cash invested.
-18.99%
Cash On Cash
2.27%
Cap Rate
0.36
DSCR
$4,934
Rent
-$4,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,934 income − $9,132 expenses = $4,198 out of pocket
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$236k
Closing costs
1%
$11,778
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,934
Total Expenses
$9,132
Mortgage P&I
126%
$6,225
Property Taxes
16%
$810
Home Insurance
9%
$420
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543