Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.73% first-year return on $265k initial cash invested.
-13.73%
Cash On Cash
3.34%
Cap Rate
0.54
DSCR
$6,843
Rent
-$3,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,843 income − $9,872 expenses = $3,029 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,751
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,843
Total Expenses
$9,872
Mortgage P&I
88%
$6,026
Property Taxes
16%
$1,099
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$821
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$753