Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.58% first-year return on $266k initial cash invested.
-16.58%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$5,014
Rent
-$3,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,014 income − $8,686 expenses = $3,672 out of pocket
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,014
Total Expenses
$8,686
Mortgage P&I
118%
$5,902
Property Taxes
13%
$665
Home Insurance
8%
$413
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$150
Maintenance
4%
$201
Other
11%
$552