Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.56% first-year return on $266k initial cash invested.
-15.56%
Cash On Cash
2.89%
Cap Rate
0.47
DSCR
$6,795
Rent
-$3,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,795 income − $10,242 expenses = $3,447 out of pocket
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,799
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,795
Total Expenses
$10,242
Mortgage P&I
89%
$6,019
Property Taxes
21%
$1,425
Home Insurance
7%
$488
HOA
0%
$0
Property Management
12%
$815
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$747