Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.48% first-year return on $264k initial cash invested.
-1.48%
Cash On Cash
6.47%
Cap Rate
1.02
DSCR
$11,896
Rent
-$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,896 income − $12,221 expenses = $325 out of pocket
Investment Breakdown
|
Purchase Price
$1169k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,693
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$11,896
Total Expenses
$12,221
Mortgage P&I
52%
$6,152
Property Taxes
10%
$1,194
Home Insurance
4%
$429
HOA
3%
$400
Property Management
12%
$1,428
CapEx
4%
$476
Vacancy
3%
$357
Maintenance
4%
$476
Other
11%
$1,309