Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.09% first-year return on $265k initial cash invested.
-14.09%
Cash On Cash
3.42%
Cap Rate
0.54
DSCR
$7,005
Rent
-$3,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,005 income − $10,114 expenses = $3,109 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,005
Total Expenses
$10,114
Mortgage P&I
88%
$6,175
Property Taxes
16%
$1,146
Home Insurance
6%
$411
HOA
0%
$0
Property Management
12%
$841
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$771