Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.7% first-year return on $267k initial cash invested.
-8.7%
Cash On Cash
4.47%
Cap Rate
0.73
DSCR
$8,398
Rent
-$1,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,398 income − $10,331 expenses = $1,933 out of pocket
Investment Breakdown
|
Purchase Price
$1184k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,836
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,398
Total Expenses
$10,331
Mortgage P&I
71%
$6,004
Property Taxes
13%
$1,051
Home Insurance
5%
$420
HOA
0%
$0
Property Management
12%
$1,008
CapEx
4%
$336
Vacancy
3%
$252
Maintenance
4%
$336
Other
11%
$924