Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.45% first-year return on $264k initial cash invested.
-9.45%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$7,808
Rent
-$2,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,808 income − $9,887 expenses = $2,079 out of pocket
Investment Breakdown
|
Purchase Price
$1172k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,715
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,808
Total Expenses
$9,887
Mortgage P&I
75%
$5,818
Property Taxes
13%
$995
Home Insurance
5%
$420
HOA
0%
$0
Property Management
12%
$937
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$859