Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.06% first-year return on $263k initial cash invested.
-13.06%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$6,747
Rent
-$2,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,747 income − $9,614 expenses = $2,867 out of pocket
Investment Breakdown
|
Purchase Price
$1169k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$234k
Closing costs
1%
$11,689
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,747
Total Expenses
$9,614
Mortgage P&I
87%
$5,879
Property Taxes
15%
$1,032
Home Insurance
6%
$409
HOA
0%
$0
Property Management
12%
$810
CapEx
4%
$270
Vacancy
3%
$202
Maintenance
4%
$270
Other
11%
$742