Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.01% first-year return on $265k initial cash invested.
-18.01%
Cash On Cash
2.88%
Cap Rate
0.43
DSCR
$6,322
Rent
-$3,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,322 income − $10,295 expenses = $3,973 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,322
Total Expenses
$10,295
Mortgage P&I
103%
$6,539
Property Taxes
19%
$1,195
Home Insurance
7%
$411
HOA
0%
$0
Property Management
12%
$759
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$695