Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.28% first-year return on $265k initial cash invested.
-17.28%
Cash On Cash
2.14%
Cap Rate
0.37
DSCR
$5,344
Rent
-$3,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,344 income − $9,164 expenses = $3,820 out of pocket
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$236k
Closing costs
1%
$11,776
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,344
Total Expenses
$9,164
Mortgage P&I
107%
$5,710
Property Taxes
23%
$1,218
Home Insurance
8%
$419
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588