Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.28% first-year return on $267k initial cash invested.
-7.28%
Cash On Cash
4.74%
Cap Rate
0.78
DSCR
$8,091
Rent
-$1,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,091 income − $9,710 expenses = $1,619 out of pocket
Investment Breakdown
|
Purchase Price
$1185k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,849
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,091
Total Expenses
$9,710
Mortgage P&I
74%
$5,974
Property Taxes
7%
$564
Home Insurance
5%
$420
HOA
0%
$0
Property Management
12%
$971
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$890