Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.3% first-year return on $267k initial cash invested.
-14.3%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$6,914
Rent
-$3,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,914 income − $10,102 expenses = $3,188 out of pocket
Investment Breakdown
|
Purchase Price
$1188k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$238k
Closing costs
1%
$11,879
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,914
Total Expenses
$10,102
Mortgage P&I
86%
$5,919
Property Taxes
10%
$681
Home Insurance
7%
$455
HOA
10%
$695
Property Management
12%
$830
CapEx
4%
$277
Vacancy
3%
$207
Maintenance
4%
$277
Other
11%
$761