Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.24% first-year return on $266k initial cash invested.
-3.24%
Cash On Cash
6.05%
Cap Rate
0.95
DSCR
$10,383
Rent
-$717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,383 income − $11,100 expenses = $717 out of pocket
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,786
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,383
Total Expenses
$11,100
Mortgage P&I
60%
$6,241
Property Taxes
9%
$892
Home Insurance
4%
$438
HOA
0%
$0
Property Management
12%
$1,246
CapEx
4%
$415
Vacancy
3%
$311
Maintenance
4%
$415
Other
11%
$1,142