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 $262k initial cash invested.
-9.55%
Cash On Cash
4.2%
Cap Rate
0.69
DSCR
$6,780
Rent
-$2,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,780 income − $8,868 expenses = $2,088 out of pocket
Investment Breakdown
|
Purchase Price
$1163k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$233k
Closing costs
1%
$11,630
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,780
Total Expenses
$8,868
Mortgage P&I
87%
$5,892
Property Taxes
4%
$251
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$814
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$746