Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.27% first-year return on $261k initial cash invested.
-6.27%
Cash On Cash
4.96%
Cap Rate
0.83
DSCR
$9,684
Rent
-$1,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,684 income − $11,046 expenses = $1,362 out of pocket
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,548
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,684
Total Expenses
$11,046
Mortgage P&I
59%
$5,751
Property Taxes
12%
$1,181
Home Insurance
4%
$381
HOA
5%
$441
Property Management
12%
$1,162
CapEx
4%
$387
Vacancy
3%
$291
Maintenance
4%
$387
Other
11%
$1,065