Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.99% first-year return on $265k initial cash invested.
-17.99%
Cash On Cash
2.72%
Cap Rate
0.42
DSCR
$6,168
Rent
-$3,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,168 income − $10,142 expenses = $3,974 out of pocket
Investment Breakdown
|
Purchase Price
$1176k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,764
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,168
Total Expenses
$10,142
Mortgage P&I
104%
$6,391
Property Taxes
20%
$1,230
Home Insurance
7%
$424
HOA
0%
$0
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$678