Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.99% first-year return on $264k initial cash invested.
-13.99%
Cash On Cash
3.61%
Cap Rate
0.56
DSCR
$7,090
Rent
-$3,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,090 income − $10,164 expenses = $3,074 out of pocket
Investment Breakdown
|
Purchase Price
$1170k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,695
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,090
Total Expenses
$10,164
Mortgage P&I
89%
$6,310
Property Taxes
15%
$1,033
Home Insurance
6%
$409
HOA
0%
$0
Property Management
12%
$851
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$780