Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.26% first-year return on $265k initial cash invested.
-15.26%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$6,464
Rent
-$3,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,464 income − $9,829 expenses = $3,365 out of pocket
Investment Breakdown
|
Purchase Price
$1174k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,743
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,464
Total Expenses
$9,829
Mortgage P&I
92%
$5,971
Property Taxes
19%
$1,248
Home Insurance
6%
$411
HOA
0%
$0
Property Management
12%
$776
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$711