Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.69% first-year return on $266k initial cash invested.
-16.69%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$5,546
Rent
-$3,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,546 income − $9,240 expenses = $3,694 out of pocket
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,787
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,546
Total Expenses
$9,240
Mortgage P&I
107%
$5,909
Property Taxes
19%
$1,026
Home Insurance
8%
$419
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610