Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.33% first-year return on $266k initial cash invested.
-17.33%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$4,839
Rent
-$3,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,839 income − $8,676 expenses = $3,837 out of pocket
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,795
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,839
Total Expenses
$8,676
Mortgage P&I
121%
$5,834
Property Taxes
16%
$758
Home Insurance
9%
$438
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532