Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.08% first-year return on $264k initial cash invested.
-10.08%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$8,991
Rent
-$2,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,991 income − $11,213 expenses = $2,222 out of pocket
Investment Breakdown
|
Purchase Price
$1174k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$235k
Closing costs
1%
$11,738
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,991
Total Expenses
$11,213
Mortgage P&I
66%
$5,901
Property Taxes
19%
$1,671
Home Insurance
6%
$558
HOA
0%
$25
Property Management
12%
$1,079
CapEx
4%
$360
Vacancy
3%
$270
Maintenance
4%
$360
Other
11%
$989