Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.04% first-year return on $266k initial cash invested.
-13.04%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$6,094
Rent
-$2,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,094 income − $8,982 expenses = $2,888 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
$6,094
Total Expenses
$8,982
Mortgage P&I
96%
$5,846
Property Taxes
11%
$644
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$731
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$670