Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.26% first-year return on $265k initial cash invested.
-12.26%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$6,590
Rent
-$2,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,590 income − $9,295 expenses = $2,705 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,748
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,590
Total Expenses
$9,295
Mortgage P&I
89%
$5,874
Property Taxes
11%
$733
Home Insurance
7%
$446
HOA
0%
$0
Property Management
12%
$791
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$725