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 $266k initial cash invested.
-14.06%
Cash On Cash
3.18%
Cap Rate
0.52
DSCR
$6,414
Rent
-$3,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,414 income − $9,525 expenses = $3,111 out of pocket
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,414
Total Expenses
$9,525
Mortgage P&I
93%
$5,976
Property Taxes
15%
$954
Home Insurance
6%
$413
HOA
0%
$0
Property Management
12%
$770
CapEx
4%
$257
Vacancy
3%
$192
Maintenance
4%
$257
Other
11%
$706