Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.62% first-year return on $262k initial cash invested.
-7.62%
Cash On Cash
4.97%
Cap Rate
0.79
DSCR
$8,956
Rent
-$1,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,956 income − $10,618 expenses = $1,662 out of pocket
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,608
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,956
Total Expenses
$10,618
Mortgage P&I
68%
$6,116
Property Taxes
12%
$1,072
Home Insurance
4%
$385
HOA
0%
$0
Property Management
12%
$1,075
CapEx
4%
$358
Vacancy
3%
$269
Maintenance
4%
$358
Other
11%
$985