Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.78% first-year return on $262k initial cash invested.
-8.78%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$7,790
Rent
-$1,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,790 income − $9,704 expenses = $1,914 out of pocket
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,602
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,790
Total Expenses
$9,704
Mortgage P&I
75%
$5,870
Property Taxes
10%
$782
Home Insurance
5%
$402
HOA
0%
$0
Property Management
12%
$935
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$857