Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.59% first-year return on $266k initial cash invested.
-9.59%
Cash On Cash
4.04%
Cap Rate
0.68
DSCR
$7,244
Rent
-$2,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,244 income − $9,373 expenses = $2,129 out of pocket
Investment Breakdown
|
Purchase Price
$1183k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$237k
Closing costs
1%
$11,831
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,244
Total Expenses
$9,373
Mortgage P&I
80%
$5,823
Property Taxes
9%
$667
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$869
CapEx
4%
$290
Vacancy
3%
$217
Maintenance
4%
$290
Other
11%
$797