Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.55% first-year return on $264k initial cash invested.
-9.55%
Cash On Cash
4.3%
Cap Rate
0.7
DSCR
$8,259
Rent
-$2,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,259 income − $10,359 expenses = $2,100 out of pocket
Investment Breakdown
|
Purchase Price
$1171k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,708
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,259
Total Expenses
$10,359
Mortgage P&I
72%
$5,962
Property Taxes
14%
$1,170
Home Insurance
5%
$420
HOA
0%
$0
Property Management
12%
$991
CapEx
4%
$330
Vacancy
3%
$248
Maintenance
4%
$330
Other
11%
$908