Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.97% first-year return on $263k initial cash invested.
-8.97%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$6,783
Rent
-$1,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,783 income − $8,751 expenses = $1,968 out of pocket
Investment Breakdown
|
Purchase Price
$1168k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$234k
Closing costs
1%
$11,680
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,783
Total Expenses
$8,751
Mortgage P&I
85%
$5,741
Property Taxes
4%
$296
Home Insurance
6%
$409
HOA
0%
$0
Property Management
12%
$814
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$746