Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.79% first-year return on $263k initial cash invested.
-4.79%
Cash On Cash
5.33%
Cap Rate
0.88
DSCR
$9,026
Rent
-$1,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,026 income − $10,077 expenses = $1,051 out of pocket
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,668
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,026
Total Expenses
$10,077
Mortgage P&I
65%
$5,869
Property Taxes
6%
$511
Home Insurance
5%
$420
HOA
2%
$208
Property Management
12%
$1,083
CapEx
4%
$361
Vacancy
3%
$271
Maintenance
4%
$361
Other
11%
$993