Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.03% first-year return on $267k initial cash invested.
-13.03%
Cash On Cash
3.51%
Cap Rate
0.57
DSCR
$6,820
Rent
-$2,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,820 income − $9,719 expenses = $2,899 out of pocket
Investment Breakdown
|
Purchase Price
$1186k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,855
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,820
Total Expenses
$9,719
Mortgage P&I
89%
$6,095
Property Taxes
14%
$956
Home Insurance
5%
$349
HOA
0%
$0
Property Management
12%
$818
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$750