Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.06% first-year return on $262k initial cash invested.
-11.06%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$7,881
Rent
-$2,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,881 income − $10,295 expenses = $2,414 out of pocket
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,612
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,881
Total Expenses
$10,295
Mortgage P&I
75%
$5,877
Property Taxes
13%
$1,038
Home Insurance
5%
$411
HOA
4%
$290
Property Management
12%
$946
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$867