Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.3% first-year return on $263k initial cash invested.
-16.3%
Cash On Cash
2.74%
Cap Rate
0.44
DSCR
$6,087
Rent
-$3,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,087 income − $9,660 expenses = $3,573 out of pocket
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,666
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,087
Total Expenses
$9,660
Mortgage P&I
99%
$5,998
Property Taxes
19%
$1,175
Home Insurance
7%
$418
HOA
0%
$0
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$183
Maintenance
4%
$243
Other
11%
$670