Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.99% first-year return on $267k initial cash invested.
-11.99%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$6,910
Rent
-$2,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,910 income − $9,581 expenses = $2,671 out of pocket
Investment Breakdown
|
Purchase Price
$1187k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,873
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,910
Total Expenses
$9,581
Mortgage P&I
87%
$6,009
Property Taxes
12%
$804
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$829
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$760