Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.06% first-year return on $267k initial cash invested.
-14.06%
Cash On Cash
2.92%
Cap Rate
0.5
DSCR
$6,189
Rent
-$3,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,189 income − $9,319 expenses = $3,130 out of pocket
Investment Breakdown
|
Purchase Price
$1186k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,863
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,189
Total Expenses
$9,319
Mortgage P&I
93%
$5,771
Property Taxes
17%
$1,022
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681