Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.16% first-year return on $266k initial cash invested.
-18.16%
Cash On Cash
2.7%
Cap Rate
0.41
DSCR
$6,082
Rent
-$4,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,082 income − $10,115 expenses = $4,033 out of pocket
Investment Breakdown
|
Purchase Price
$1183k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$237k
Closing costs
1%
$11,830
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,082
Total Expenses
$10,115
Mortgage P&I
106%
$6,452
Property Taxes
19%
$1,177
Home Insurance
7%
$419
HOA
0%
$0
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$669