Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10% first-year return on $266k initial cash invested.
-10%
Cash On Cash
4.07%
Cap Rate
0.67
DSCR
$6,501
Rent
-$2,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,501 income − $8,716 expenses = $2,215 out of pocket
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,501
Total Expenses
$8,716
Mortgage P&I
92%
$5,954
Property Taxes
2%
$139
Home Insurance
6%
$413
HOA
0%
$0
Property Management
12%
$780
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$715