Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.32% first-year return on $267k initial cash invested.
-10.32%
Cash On Cash
4.05%
Cap Rate
0.67
DSCR
$7,970
Rent
-$2,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,970 income − $10,270 expenses = $2,300 out of pocket
Investment Breakdown
|
Purchase Price
$1187k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,874
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,970
Total Expenses
$10,270
Mortgage P&I
75%
$5,989
Property Taxes
14%
$1,156
Home Insurance
5%
$415
HOA
0%
$0
Property Management
12%
$956
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$877