Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.73% first-year return on $263k initial cash invested.
-14.73%
Cash On Cash
3.77%
Cap Rate
0.56
DSCR
$7,682
Rent
-$3,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,682 income − $10,913 expenses = $3,231 out of pocket
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,673
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,682
Total Expenses
$10,913
Mortgage P&I
86%
$6,593
Property Taxes
17%
$1,291
Home Insurance
5%
$418
HOA
0%
$0
Property Management
12%
$922
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$845