Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.45% first-year return on $265k initial cash invested.
-18.45%
Cash On Cash
2.27%
Cap Rate
0.36
DSCR
$4,372
Rent
-$4,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,372 income − $8,442 expenses = $4,070 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,372
Total Expenses
$8,442
Mortgage P&I
140%
$6,116
Property Taxes
5%
$232
Home Insurance
9%
$411
HOA
4%
$196
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481