Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.5% first-year return on $263k initial cash invested.
-10.5%
Cash On Cash
4.29%
Cap Rate
0.68
DSCR
$8,914
Rent
-$2,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,914 income − $11,218 expenses = $2,304 out of pocket
Investment Breakdown
|
Purchase Price
$1169k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$234k
Closing costs
1%
$11,685
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,914
Total Expenses
$11,218
Mortgage P&I
69%
$6,125
Property Taxes
10%
$892
Home Insurance
5%
$429
HOA
8%
$740
Property Management
12%
$1,070
CapEx
4%
$357
Vacancy
3%
$267
Maintenance
4%
$357
Other
11%
$981