Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.57% first-year return on $265k initial cash invested.
-14.57%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$6,392
Rent
-$3,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,392 income − $9,609 expenses = $3,217 out of pocket
Investment Breakdown
|
Purchase Price
$1176k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,759
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,392
Total Expenses
$9,609
Mortgage P&I
92%
$5,881
Property Taxes
18%
$1,134
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$767
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$703